N-CSRS 1 fp0090549-1_ncsrs.htm

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM N-CSR

 

CERTIFIED SHAREHOLDER REPORT OF REGISTERED

MANAGEMENT INVESTMENT COMPANIES

 

Investment Company Act file number: 811-22241

 

 

 

Partners Group PRIVATE EQUITY (MASTER FUND), LLC

 

 

(Exact name of registrant as specified in charter)

 

c/o Partners Group (USA) Inc.

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)

 

Copy to:

 

Joshua B. Deringer, Esq.

Faegre Drinker Biddle & Reath LLP

One Logan Square, Ste. 2000

Philadelphia, PA 19103-6996

(215) 988-2700

 

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

 

Date of fiscal year end: March 31

 

Date of reporting period: September 30, 2024

   

 

Item 1. Reports to Shareholders.

 

(a) The Reports to Shareholders are attached herewith.

 

 

 

 

PARTNERS GROUP PRIVATE EQUITY (MASTER FUND), LLC
(a Delaware Limited Liability Company)

 

 

Semi-Annual Report

 

For the Six Months Ended September 30, 2024

 

See the inside front cover for important information about access to your Fund’s annual and semiannual shareholder reports.

 

 

 

Important information about access to shareholder reports

 

 

Beginning on January 1, 2021, as permitted by regulations adopted by the Securities and Exchange Commission, paper copies of the Fund’s annual and semiannual shareholder reports like this one will no longer be sent by mail, unless you specifically request paper copies of the reports. Instead, the reports will be made available on the Fund’s website, and each time a report is posted you will be notified by mail and provided with a website address to access the report.

 

If you have already elected to receive shareholder reports electronically, you will not be affected by this change and you need not take any action. You may elect to receive shareholder reports and other communications from the Fund electronically at any time by contacting your financial intermediary (such as a broker-dealer or bank) or, if you invest directly with the Fund, by calling 1-888-977-9790.

 

You may elect to receive all future reports in paper free of charge. If you invest through a financial intermediary, you can contact your financial intermediary to request that you continue receiving paper copies of your shareholder reports. If you invest directly with the Fund, you can call 1-888-977-9790 to let the Fund know you wish to continue receiving paper copies of your shareholder reports. Your election to receive paper reports will apply to all Partners Group funds held in your account if you invest through a financial intermediary or all Partners Group funds held with the fund complex if you invest directly with the Fund.

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Table of Contents
For the Six Months Ended September 30, 2024 (Unaudited)

 

 

   

Consolidated Schedule of Investments

1-31

Consolidated Statement of Assets and Liabilities

32-33

Consolidated Statement of Operations

34

Consolidated Statements of Changes in Net Assets

35

Consolidated Statement of Cash Flows

36-37

Consolidated Financial Highlights

38-39

Notes to Consolidated Financial Statements

40-55

Other Information

56

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited)

 

 

INVESTMENT PORTFOLIO AS A PERCENTAGE OF TOTAL NET ASSETS

 

Public Investments (6.23%)
Common Stocks (4.05%)

North America (2.36%)

Industry

 

Acquisition
Date

   

Shares

   

Fair
Value

 

American Tower Corp.

Communication

    05/29/20       111,913     $ 26,014,177  

American Water Works Co., Inc.

Utilities

    02/16/16       163,750       23,945,162  

Apollo Global Management, LLC

Diversified Financial Services

    09/05/23       141,223       17,638,753  

Ares Capital Corp.

Diversified Financial Services

    02/16/16       368,598       7,711,070  

Ares Management Corp.

Diversified Financial Services

    06/28/19       48,492       7,553,114  

Atmos Energy Corp.

Utilities

    02/16/16       112,179       15,567,080  

Blackstone Group, Inc.

Diversified Financial Services

    07/12/19       65,912       10,090,468  

Brookfield Corp.

Diversified Financial Services

    12/12/22       74,599       3,964,937  

Canadian National Railway Co.

Transportation

    05/14/19       149,718       17,398,334  

CMS Energy Corp.

Utilities

    11/01/19       250,811       17,712,273  

Crown Castle International Corp.

Communication

    02/16/16       113,776       13,497,247  

CSX Corp.

Transportation

    11/28/23       438,568       15,139,367  

Equinix Inc.

Diversified Financial Services

    07/31/20       19,969       17,725,882  

Golub Capital BDC Inc.

Diversified Financial Services

    02/24/22       510,196       7,709,061  

HarbourVest Global Private Equity

Diversified Financial Services

    12/21/18       366,113       11,931,677  

KKR & Co., Inc.

Diversified Financial Services

    02/16/16       106,501       13,905,836  

Old Dominion Freight Line, Inc.

Transportation

    09/25/24       45,315       9,004,544  

Onex Corp. f

Diversified Financial Services

    02/16/16       138,810       9,681,529  

Republic Services Inc.

Commercial & Professional Services

    08/28/17       163,669       32,868,009  

SBA Communications Corp.

Real Estate

    09/05/23       54,795       13,182,581  

Sempra Energy

Utilities

    06/28/23       105,671       8,833,039  

TC Energy Corp.

Utilities

    11/01/19       442,257       20,950,224  

The Williams Companies, Inc.

Utilities

    03/20/23       307,168       14,019,147  

TPG Inc.

Financials

    09/25/24       64,152       3,692,589  

Union Pacific Corp.

Transportation

    06/29/16       98,247       24,203,148  

Waste Management Inc.

Utilities

    07/02/20       17,423       3,614,053  

Total North America (2.36%)

                      367,553,301  
                           

Western Europe (1.69%)

3i Group Plc

Diversified Financial Services

    10/01/20       347,415       15,399,268  

Aena SA

Transportation

    12/21/18       119,925       26,437,438  

Cellnex Telecom SA

Communication

    05/15/19       875,899       35,558,208  

CVC Capital Partners Plc

Financials

    04/26/24       455,414       10,197,174  

Elia System Operator SA/NV

Utilities

    11/03/22       75,746       8,666,148  

EQT AB

Diversified Financial Services

    04/06/20       105,206       3,593,347  

Eurazeo SA f

Financials

    12/12/16       116,350       9,571,421  

Ferrovial SA

Industrials

    04/15/24       308,625       13,276,553  

HBM Healthcare Investments AG

Diversified Financial Services

    04/07/20       23,916       5,370,432  

HgCapital Trust PLC f

Diversified Financial Services

    02/12/16       2,286,602       15,640,146  

Infrastrutture Wireless Italiane S.p.A. f

Communication

    09/26/24       731,111       9,009,380  

Intermediate Capital Group PLC

Diversified Financial Services

    12/12/16       463,876       13,848,640  

 

 

1

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Public Investments (continued)
Common Stocks (continued)

North America (continued)

Industry

 

Acquisition
Date

   

Shares

   

Fair
Value

 

Investment AB Kinnevik

Diversified Financial Services

    06/10/24       745,641     $ 6,063,370  

Investor AB

Diversified Financial Services

    08/28/17       311,306       9,589,764  

National Grid PLC

Utilities

    02/12/16       1,592,939       22,004,749  

NB Private Equity Partners Ltd.

Diversified Financial Services

    11/06/19       228,777       4,927,628  

Pantheon International Participations Plc

Diversified Financial Services

    11/04/19       1,190,169       5,267,477  

Terna Rete Elettrica Nazionale SpA

Utilities

    01/05/18       2,452,570       22,135,925  

Vinci SA

Transportation

    02/12/16       234,491       27,456,438  

Total Western Europe (1.69%)

                      264,013,506  
                           

Total Common Stocks (Cost $548,963,841)(4.05%)

                    $ 631,566,807  

 

High Yield Bonds (0.88%)

Interest

 

Acquisition
Date

   

Maturity
Date

 

Investment
Type

 

Principal

   

Fair
Value
**

 

North America (0.18%)

Acrisure LLC / Acrisure Finance, Inc. ***, +

7.50%

    06/05/24       11/06/30  

Senior

  $ 3,000,000     $ 3,154,030  

Clarios Global LP / Clarios US Finance Co. ***, +

4.375%

    06/21/24       05/15/26  

Senior

  1,575,000       1,784,249  

Pactiv Evergreen Group ***, +

4.00%

    06/20/24       10/15/27  

Senior

  $ 7,941,333       7,853,347  

Radiology Partners, Inc. +

8.50%

    04/22/24       01/31/29  

Senior

    7,582,395       7,628,297  

UPCB Finance VII Ltd. ***, +

3.625%

    06/24/24       06/15/29  

Senior

  7,325,287       8,125,371  

Total North America (0.18%)

                                28,545,294  
                                     

Western Europe (0.70%)

AccorInvest Group S.A. ***, +, f

6.375%

    09/18/24       10/15/29  

Senior

    738,000       853,568  

Cedacri Mergeco SPA ***, +

4.625% + E##

    05/31/24       05/15/28  

Senior

    2,040,499       2,309,259  

Deuce Finco Plc +

5.50%

    06/24/24       06/15/27  

Senior

  £ 5,873,770       6,702,031  

Deuce Finco Plc ***, +

5.50%

    05/01/24       06/15/27  

Senior

    7,494,453       8,042,438  

Howden UK Refinance PLC / Howden UK Refinance 2 PLC / Howden US Refinance LLC ***, +

7.25%

    05/08/24       02/15/31  

Senior

  $ 5,000,000       5,237,313  

IMA Industria Macchine ***, +

3.75%

    06/20/24       01/15/28  

Senior

  6,000,000       6,579,622  

INEOS Finance Plc ***, +

7.50%

    01/31/24       04/15/29  

Senior

  $ 1,800,000       1,970,211  

Ineos Quattro Finance 2 ***, +

2.50%

    06/19/24       01/15/26  

Senior

  9,000,000       10,058,353  

Miller Homes Group Finco Plc +

7.00%

    02/26/24       05/15/29  

Senior

  £ 3,570,097       4,703,348  

Nobian Finance B.V. ***, +

3.625%

    06/19/24       07/15/26  

Senior

  10,000,000       11,140,606  

ONE Hotels GmbH ***, +

7.75%

    05/02/24       04/02/31  

Senior

    2,000,000       2,424,078  

Rossini S.à.r.l. ***, +

6.75%

    07/11/24       12/31/29  

Senior

    906,000       1,065,412  

Rossini S.à.r.l. ***, +

3.875% + E##

    07/11/24       12/31/29  

Senior

    2,840,000       3,201,648  

Sherwood Financing PLC ***, +

6.00%

    05/08/24       11/15/26  

Senior

  £ 3,883,333       5,177,622  

Summer BC Holdco A S.à.r.l. +

9.25%

    05/08/24       10/31/27  

Senior

  2,695,170       3,480,160  

Summer BC Holdco B S.à.r.l. +

5.75%

    06/21/24       10/31/26  

Senior

    6,000,000       6,865,230  

TeamSystem SpA ***, +

3.50%

    06/20/24       02/15/28  

Senior

    5,959,726       6,587,304  

TeamSystem SpA ***, +

3.50% + E##

    07/17/24       07/31/31  

Senior

    3,830,000       4,298,820  

Verisure Holding AB ***, +

3.25%

    06/20/24       02/15/27  

Senior

    10,000,000       11,017,493  

Wp/ap Telecom Holdings III B.V. ***, +

5.50%

    05/29/24       01/15/30  

Senior

    5,874,875       6,642,949  

Total Western Europe (0.70%)

                              108,357,465  
                                     

Total High Yield Bonds (Cost $127,615,976)(0.88%)

          $ 136,902,759  
                                     
 

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

2

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Asset-Backed Securities (0.64%)

Interest

 

Acquisition
Date

   

Maturity
Date

 

Investment
Type

 

Principal

   

Fair
Value
**

 

North America (0.44%)

AGL CLO 9 Ltd. ***, +

6.50% + SFvv

    04/11/24       04/20/37  

Series 2020-9A, Class ER

  $ 3,500,000     $ 3,602,603  

AIMCO CLO 21 Ltd. ***, +

6.00% + SFvv

    04/09/24       04/18/37  

Series 2024-21A, Class E

    3,000,000       3,156,477  

AIMCO CLO Series 2015-A ***, +

6.35% + SFvv

    08/21/24       10/17/34  

Series 2015-AA, Class ER3

    1,967,607       2,057,112  

Ballyrock CLO 20 Ltd. ***, +, f

6.20% + SFvv

    09/18/24       10/15/36  

Series 2022-20A, Class DR2

    3,000,000       3,000,000  

Benefit Street Partners CLO XIX Ltd. ***, +

5.75% + SFvv

    05/10/24       01/15/33  

Series 2019-19A, Class ER

    3,000,000       3,080,815  

Benefit Street Partners CLO XXXIV Ltd. ***, +

6.70% + SFvv

    03/22/24       07/25/37  

Series 2024-34A, Class E

    1,000,000       1,077,495  

Benefit Street Partners CLO XXXIV Ltd. ***, +

0.00%

    03/22/24       07/25/37  

Series 2024-34A, Class SUB

    2,500,000       2,327,250  

CIFC Funding 2019-VI Ltd. ***, +

6.25% + SFvv

    05/22/24       07/16/37  

Series 2019-6A, Class ER

    1,200,000       1,255,096  

CIFC Funding 2021-I Ltd. ***, +

6.00% + SFvv

    06/03/24       07/25/37  

Series 2021-1A, Class ER

    2,500,000       2,590,445  

CIFC Funding 2021-VI Ltd. ***, +

6.51% + SFvv

    09/22/21       10/15/34  

Series 2021-6A, Class E

    1,500,000       1,550,519  

CIFC Funding 2022-IV Ltd. ***, +

7.00% + SFvv

    04/20/22       07/16/35  

Series 2022-4A, Class E

    1,250,000       1,288,413  

CIFC Funding 2024-II Ltd. ***, +

0.00%

    04/01/24       04/22/37  

Series 2024-2A, Class SUBB

    3,000,000       3,018,600  

CIFC Funding Ltd. ***, +

7.27% + SFvv

    04/05/22       04/21/35  

Series 2022-3A, Class E

    1,000,000       1,031,781  

Elmwood CLO 26 Ltd. ***, +

6.45% + SFvv

    02/15/24       04/18/37  

Series 2024-1A, Class E

    2,500,000       2,704,017  

Elmwood CLO 28 Ltd. ***, +

6.00% + SFvv

    04/19/24       04/17/37  

Series 2024-4A, Class E

    1,400,000       1,481,836  

Elmwood CLO VII Ltd. ***, +, f

5.90% + SFvv

    09/26/24       10/17/37  

Series 2020-4A, Class ERR

    2,750,000       2,750,000  

Elmwood CLO X Ltd. ***, +

5.85% + SFvv

    04/05/24       07/20/37  

Series 2021-3A, Class ER

    4,500,000       4,612,964  

Madison Park Funding LX Ltd. +

5.50% + SFvv

    11/28/22       10/25/35  

Series 2022-60A, Class D

    1,000,000       1,026,660  

Madison Park Funding LX Ltd. +

8.95% + SFvv

    11/28/22       10/25/35  

Series 2022-60A, Class E

    1,250,000       1,299,481  

Magnetite CLO Ltd. ***, +

6.46% + SFvv

    10/01/21       10/25/34  

Series 2021-30A, Class E

    1,625,000       1,671,152  

Magnetite XXIV Ltd. ***, +

6.40% + SFvv

    02/04/22       04/15/35  

Series 2019-24A, Class ER

    4,000,000       4,128,023  

Magnetite XXVI Ltd. ***, +

6.21% + SFvv

    08/02/21       07/25/34  

Series 2020-26A, Class ER

    1,000,000       1,027,144  

Neuberger Berman CLO XXI Ltd. ***, +

3.56% + SFvv

    04/02/21       04/20/34  

Series 2016-21A, Class DR2

    500,000       511,558  

Neuberger Berman CLO XXI Ltd. ***, +

6.72% + SFvv

    04/02/21       04/20/34  

Series 2016-21A, Class ER2

    1,000,000       1,026,313  

Neuberger Berman Loan Advisers CLO 45 Ltd. ***, +

6.51% + SFvv

    10/07/21       10/14/35  

Series 2021-45A, Class E

    1,000,000       1,029,216  

Ocean Trails CLO IX ***, +

7.71% + SFvv

    09/22/21       10/15/34  

Series 2020-9A, Class ER

    2,647,264       2,634,072  

OHA Credit Funding 19 Ltd. ***, +

5.60% + SFvv

    05/31/24       07/20/37  

Series 2024-19A, Class E

    950,000       977,879  

OHA Credit Partners XI Ltd. ***, +

5.75% + SFvv

    05/06/24       04/20/37  

Series 2015-11A, Class ER2

    2,000,000       2,059,048  

Palmer Square CLO 2024-2 Ltd. ***, +

5.70% + SFvv

    05/30/24       07/20/37  

Series 2024-2A, Class E

    4,000,000       4,075,971  

Peebles Park CLO Ltd. ***, +

6.45% + SFvv

    02/12/24       04/21/37  

Series 2024-1A, Class E

    1,000,000       1,088,021  

Southwick Park CLO LLC ***, +

6.51% + SFvv

    11/16/21       07/20/32  

Series 2019-4A, Class ER

    800,000       817,740  

Symphony CLO XXV Ltd. ***, +

6.76% + SFvv

    03/12/21       04/19/34  

Series 2021-25A, Class E

    752,616       774,003  

Symphony CLO XXXIII Ltd. ***, +

7.10% + SFvv

    04/27/22       04/24/35  

Series 2022-33A, Class E

    1,250,000       1,286,351  

Tallman Park CLO Ltd. ***, +

6.61% + SFvv

    04/09/21       04/20/34  

Series 2021-1A, Class E

    500,000       513,531  

Wellman Park CLO Ltd. ***, +

6.30% + SFvv

    07/25/24       07/15/37  

Series 2021-1A, Class ER

    2,000,000       2,044,421  

Total North America (0.44%)

                                68,576,007  
                                     

Western Europe (0.20%)

Aurium CLO V Designated Activity Co. ***, +

6.16% + E##

    03/08/21       04/17/34  

Series 5A, Class ER

  1,500,000       1,729,272  

Aurium CLO VII DAC ***, +

5.86% + E##

    02/04/22       05/15/34  

Series 7A, Class E

    1,521,243       1,729,745  

Avoca CLO XXVI DAC ***, +

9.12% + E##

    02/23/22       04/15/35  

Series 26A, Class F

    1,200,000       1,372,227  

Avoca CLO XXVI DAC ***, +

6.51% + E##

    02/23/22       04/15/35  

Series 26A, Class E

    750,000       873,849  

Blackrock European CLO VIII DAC ***, +

3.30% + E##

    02/03/22       01/20/36  

Series 8A, Class DR

    1,000,000       1,130,960  

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

3

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Public Investments (continued)
Asset-Backed Securities (continued)

Western Europe (continued)

Interest

 

Acquisition
Date

   

Maturity
Date

 

Investment
Type

 

Principal

   

Fair
Value
**

 

Blackrock European CLO VIII DAC ***, +

6.26% + E##

    02/03/22       01/20/36  

Series 8A, Class ER

  $ 2,500,000     $ 2,818,522  

Boyce Park CLO Ltd. ***, +

6.25% + SFvv

    01/28/22       04/21/35  

Series 2022-1A, Class E

    2,625,000       2,712,503  

Brookhaven Park CLO Ltd. ***, +

6.50% + SFvv

    03/15/24       04/19/37  

Series 2024-1A, Class E

    1,000,000       1,094,791  

Carlyle Euro CLO 2021-1 DAC ***, +

6.12% + E##

    05/01/21       04/15/34  

Series 2021-1A, Class D

  333,000       375,080  

Carlyle Global Market Strategies 2015-1 Ltd. ***, +

0.00%

    01/20/22       01/16/33  

Series 2015-1A, Class SUB

  3,000,000     1,002,907  

Carlyle Global Market Strategies 2015-1 Ltd. ***, +

5.50% + E##

    01/20/22       01/16/33  

Series 2015-1A, Class DR

    1,502,063       1,679,238  

Carysfort Park CLO ***, +

6.14% + E##

    03/12/21       07/28/34  

Series 2021-1A, Class D

    500,000       572,914  

CVC Cordatus Loan Fund +

6.16% + E##

    11/07/22       01/15/37  

Series 26A, Class D1

    1,100,000       1,266,639  

CVC Cordatus Loan Fund +

7.73% + E##

    11/07/22       01/15/37  

Series 26A, Class D2

    400,000       464,078  

Octagon 58 Ltd. ***, +

7.20% + SFvv

    04/21/22       07/15/37  

Series 2022-1A, Class E

  $ 2,140,000       2,208,486  

Otranto Park CLO ***, +

7.05% + E##

    03/04/22       05/15/35  

Series 1A, Class E

  1,172,000       1,329,535  

Otranto Park CLO ***, +

4.15% + E##

    03/04/22       05/15/35  

Series 1A, Class D

    750,000       846,502  

Palmer Square European Loan Funding 2021-1 DAC ***, +

5.95% + E##

    08/02/21       04/15/31  

Series 2021-1A, Class E

    714,000       821,485  

Palmer Square European Loan Funding 2021-2 DAC ***, +

8.05% + E##

    10/15/21       07/15/31  

Series 2021-2A, Class F

    375,000       421,192  

Palmer Square European Loan Funding 2021-2 DAC ***, +

5.90% + E##

    10/15/21       07/15/31  

Series 2021-2A, Class E

    625,000       713,237  

Palmer Square European Loan Funding 2022-1 DAC ***, +

5.90% + E##

    02/03/22       10/15/31  

Series 2022-1A, Class E

    667,000       757,936  

Palmer Square European Loan Funding 2022-1 DAC ***, +

8.05% + E##

    02/03/22       10/15/31  

Series 2022-1A, Class F

    500,000       562,059  

Palmer Square European Loan Funding 2022-1 DAC ***, +

7.37% + E##

    03/17/22       10/15/31  

Series 2022-2A, Class E

    1,500,000       1,713,878  

Palmer Square European Loan Funding 2024-1 DAC ***, +

6.75% + E##

    02/22/24       08/15/33  

Series 2024-1A, Class E

    1,230,000       1,393,343  

Storm King Park CLO Ltd. ***, +

6.15% + SFvv

    09/17/24       10/15/37  

Series 2022-1A, Class ER

  $ 1,500,000       1,500,000  

Total Western Europe (0.20%)

    31,090,378  
                                     

Total Asset-Backed Securities (Cost $97,252,710)(0.64%)

  $ 99,666,385  
                                     

Floating Rate Loans (0.66%)

Interest

 

Acquisition
Date

   

Maturity
Date

 

Investment
Type

 

Principal

   

Fair
Value
**

 

North America (0.45%)

AAL Delaware Holdco, Inc. +

3.50% + SFv

    09/30/24       07/30/31  

Senior

  $ 800,000     $ 804,632  

Alliant Holdings Intermediate LLC +, f

3.00% + SFv

    09/12/24       09/19/31  

Senior

    5,000,000       4,977,650  

Alpha Generation LLC +, f

2.75% + SFv

    09/19/24       09/30/31  

Senior

    1,200,000       1,201,716  

Amentum Government Services Holdings LLC +, f

2.25% + SFv

    07/30/24       09/29/31  

Senior

    1,000,000       998,130  

CHG Healthcare Services, Inc. +

3.50% + SFv

    09/30/24       09/29/28  

Senior

    1,795,477       1,800,343  

CPPIB Capital, Inc. +

3.25% + SFvv

    09/30/24       08/20/31  

Senior

    1,400,000       1,402,338  

Delta 2 (LUX) S.à.r.l. +, f

2.00% + SFvv

    09/10/24       09/10/31  

Senior

    1,033,333       1,035,162  

Delta 2 (LUX) S.à.r.l. +, f

2.00% + SFvv

    09/10/24       09/10/31  

Senior

    2,066,667       2,070,325  

Dragon Buyer, Inc. +, f

3.25% + SFvv

    09/24/24       09/30/31  

Senior

    5,800,000       5,779,700  

Dynamo Newco II GmbH +, f

4.00% + SFvvv

    09/25/24       09/26/31  

Senior

    4,650,000       4,667,437  

Froneri International Ltd. +, f

2.00% + SFvv

    09/17/24       09/17/31  

Senior

    4,000,000       3,990,280  

Hobbs & Associates LLC +

3.25% + SFv

    09/30/24       07/23/31  

Senior

    5,000,000       4,995,572  

Hobbs & Associates LLC +, e, f

3.25% + SFvv

    07/16/24       07/23/31  

Senior

    500,000        

Madison Safety & Flow LLC +, f

3.25% + SFv

    09/19/24       09/19/31  

Senior

    2,000,000       2,001,880  

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

4

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Public Investments (continued)
Floating Rate Loans (continued)

North America (continued)

Interest

 

Acquisition
Date

   

Maturity
Date

 

Investment
Type

 

Principal

   

Fair
Value
**

 

NSM Top Holdings Corp. +, f

5.25% + SFvv

    08/05/24       05/14/29  

Senior

  $ 1,900,000     $ 1,907,182  

Nuvei Technologies Corp. +, f

3.00% + SFvv

    07/19/24       07/18/31  

Senior

    3,750,000       3,713,288  

Nvent Electric Public Ltd. Co. +, f

3.50% + SFvv

    09/12/24       09/12/31  

Senior

    1,850,000       1,850,389  

Paint Intermediate III LLC +, f

3.00% + SFvv

    09/11/24       09/11/31  

Senior

    1,300,000       1,299,597  

Plano HoldCo, Inc. +, f

3.50% + SFvv

    08/02/24       08/15/31  

Senior

    4,800,000       4,812,000  

Procera Networks, Inc. +, f

9.00% + SFvv

    09/26/24       09/29/25  

Senior

    219,512       219,512  

Ryan Specialty Group LLC +, f

2.25% + SFv

    09/10/24       09/15/31  

Senior

    1,000,000       1,001,250  

Sandvine Corp. +, f

2.00%

    09/26/24       06/21/27  

Senior

    109,756       109,756  

Thevelia (US) LLC +

3.25% + SFvv

    09/30/24       06/18/29  

Senior

    2,194,472       2,200,792  

Thunder Generation Funding LLC +, f

3.00% + SFvv

    09/27/24       09/27/31  

Senior

    6,000,000       6,000,000  

TransDigm, Inc. +

2.50% + SFvv

    09/25/24       01/19/32  

Senior

    4,700,000       4,686,793  

USALCO LLC +, f

4.00% + SFvv

    09/17/24       09/17/31  

Senior

    154,121       154,941  

USALCO LLC +, f

4.00% + SFv

    09/17/24       09/17/31  

Senior

    1,495,879       1,503,837  

Varsity Brands, Inc. +, f

3.75% + SFvv

    07/26/24       08/26/31  

Senior

    3,800,000       3,779,024  

Total North America (0.45%)

                                68,963,526  
                                     

Western Europe (0.21%)

AccorInvest Group SA +, f

5.00% + E###

    09/20/24       06/10/27  

Senior

  4,000,000       4,481,548  

Care Bidco SAS +, f

3.50% + E##

    05/13/24       11/06/28  

Senior

    2,100,000       2,316,199  

Elsan SAS +

3.35% + E##

    09/26/24       06/16/28  

Senior

    5,000,000       5,550,478  

Lorca Holdco Ltd. +

3.70% + E##

    09/24/24       09/17/27  

Senior

    2,709,458       3,035,974  

LSF10 XL Bidco S.C.A. +, f

4.175% + E##

    05/07/24       04/12/28  

Senior

    5,000,000       5,104,556  

Quimper AB +, f

2.925% + E##

    05/17/24       02/16/26  

Senior

    7,000,000       7,800,126  

Summer (BC) Holdco B S.à.r.l. +, f

4.50% + E##

    05/07/24       01/31/29  

Senior

    570,642       640,302  

Summer (BC) Holdco B S.à.r.l. +, f

4.50% + E##

    05/07/24       01/31/29  

Senior

    3,737,050       4,193,242  

Total Western Europe (0.21%)

            33,122,425  
                                     

Total Floating Rate Loans (Cost $101,177,107)(0.66%)

          $ 102,085,951  
                                     

Total Public Investments (Cost $875,009,634)(6.23%)

          $ 970,221,902  

 

Private Equity Investments (93.33%)
Direct Investments * (66.64%)

Direct Equity (55.21%)

Investment Type

 

Acquisition
Date

   

Shares

   

Fair
Value
**

 

Asia - Pacific (3.16%)

AAVAS Financiers Limited +, a, e

Common equity

    03/28/18       2,623,753     $ 39,082,573  

Argan Mauritius Limited +, a, e

Common equity

    05/09/16       106,215       15,144,315  

KKR Pebble Co-Invest L.P. +, a, c, e

Limited partnership interest

    05/13/21             37,182,707  

Partners Terra Pte. Ltd. +, a, b, e

Common equity

    05/14/21       7,357,185       10,328,598  

PG Esmeralda Pte. Ltd. +, a, b, e

Common equity

    03/03/21       5,433,284       3,854,192  

PG Esmeralda Pte. Ltd. +, a, b

Preferred equity

    03/03/21       14,754       1,904,405  

PG Esmeralda Pte. Ltd. +, a, b, e

Preferred equity

    03/03/21       7,406,251       55,695,429  

PG Loa Pte. Ltd. +, a

Common equity

    04/25/22       118,793       1,455,095  

PG Loa Pte. Ltd. +, a

Preferred equity

    04/25/22       2,257,072       27,646,804  

Sunsure Energy Private Limited +, a, b, c, e

Member interest

    12/27/22             11,912,656  

Sunsure Energy Private Limited +, a, b, e

Common equity

    12/27/22       481,884       5,493,748  

Sunsure Energy Private Limited +, a, b, e

Preferred equity

    12/27/22       1,927,535       3,371,095  

TPG Upswing Co-Invest, L.P. +, a, c

Limited partnership interest

    01/10/19             14,252,826  

Zenith Longitude Limited +, a, b, e

Common equity

    08/13/21       26,838,037       265,445,394  

Total Asia - Pacific (3.16%)

                      492,769,837  
                           

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

5

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Private Equity Investments (continued)
Direct Investments * (continued)

Direct Equity (continued)

Investment Type

 

Acquisition
Date

   

Shares

   

Fair
Value
**

 

North America (25.64%)

Alliant Holdings, L.P. +, a, c

Limited partnership interest

    12/01/21           $ 46,296,834  

AmSurg HoldCo, LLC +, a

Common equity

    11/03/23       896,098       33,599,164  

AP VIII Prime Security Services Holdings, L.P. +, a, c, e

Limited partnership interest

    05/02/16             7,752,998  

Astorg VII Co-Invest ERT +, a, c

Limited partnership interest

    04/28/21             86,827,833  

BCPE Hercules Holdings, L.P. +, a, c

Limited partnership interest

    07/30/18           $ 2,511,678  

BI Gen Holdings, Inc. +, a

Common equity

    01/01/21       14,561       280,322  

CapitalSpring Finance Company, LLC +, a, b

Common equity

    03/01/17       3,020,546       2,251,984  

Carestream Dental Technology, Inc. +, a

Common equity

    08/30/24       4,205,000       2,366,338  

CB Poly Holdings, LLC +, a, e

Preferred equity

    08/16/16       171,270       36,927,446  

CB Titan MidCo Holdings, Inc. +, a

Common equity

    01/01/21       56,634       1  

CD&R Mercury Co-Investor, L.P. +, a, c, e

Limited partnership interest

    10/14/20             339,647,780  

Checkers Topco, LLC +, a

Common equity

    06/16/23       9,517       82,911  

Clarience Technologies, LLC +, a

Common equity

    03/05/24       3,429       9,497,544  

Confluent Health Holdings LP +, a, b

Common equity

    05/30/19       30,362       71,605,003  

ConvergeOne Holdings, Inc. +, a

Common equity

    06/06/24       2,154,218       2,235,622  

Cowboy Topco, Inc. +, a

Common equity

    05/18/22       1,348,750       1,767,886  

Cure Holdings, LLC +, a

Common equity

    05/13/21       238,834       2,102,961  

Cure Holdings, LLC +, a, e

Common equity

    05/13/21       2,723       21,700  

Dermatology Holdings, L.P. +, a, b, c, e

Limited partnership interest

    04/01/22             154,776,158  

DIF VI Co-Invest Project 2C C.V. +, a, c, e

Limited partnership interest

    03/15/22             64,032,797  

ECP Parent, LLC +, a, b, e

Preferred equity

    12/21/23       4,250,000       9,610,040  

ECP Parent, LLC +, a, b

Common equity

    11/15/21       105,520,023       88,228,196  

ECP Parent, LLC +, a, b, e

Common equity

    11/15/21             4,870,336  

EdgeCore Holdings, L.P. +, a, b, c, e

Limited partnership interest

    08/22/24             137,727,841  

Encore Holdings LP +, a, b, c, e

Limited partnership interest

    07/01/22             118,475,306  

EnfraGen LLC +, a, b, e

Common equity

    09/17/19       37,786       95,854,104  

EQT Infrastructure IV Co-Investment (B) SCSp +, a, c

Limited partnership interest

    03/09/20             125,230,370  

EQT IX Co-Investment (F) SCSp +, a, c, e

Limited partnership interest

    11/15/21             146,295,986  

EQT VIII Co-Investment (C) SCSp +, a, c, e

Limited partnership interest

    01/25/19             62,315,084  

EQT X Co-Investment (A) SCSp +, a, c, e

Limited partnership interest

    07/02/24             20,475,870  

FH EP Parent L.P. +, a, c, e

Limited partnership interest

    03/12/24             13,096,400  

FRP Investors II, L.P. +, a, c, e

Limited partnership interest

    09/16/22             67,914,588  

Gateway Fleets Holdings, LP +, a, c, e

Limited partnership interest

    09/30/24             1,816,000  

Halo Parent Newco, LLC +, a

Preferred equity

    02/22/22       1,109       20,836,028  

Icebox Holdco I Inc. +, a, b, c

Member interest

    03/01/22             63,201,866  

Icebox Parent L.P. +, a, b, c

Limited partnership interest

    12/22/21             244,709,933  

Idera Parent L.P. +, a, b, c, e

Limited partnership interest

    03/02/21             230,645,223  

KDOR Merger Sub Inc. +, a

Common equity

    05/11/18       481       1  

KENE Holdings, L.P. +, a, c

Limited partnership interest

    08/08/19             451,477  

KKR Cavalry Co-Invest Blocker Parent L.P. +, a, c

Limited partnership interest

    03/24/22             79,982,505  

KKR Enterprise Co-Invest AIV A L.P. +, a, c

Limited partnership interest

    07/31/20             123,851  

KKR Enterprise Co-Invest L.P. +, a, e

Common equity

    10/09/18       9,684        

KPOCH Holdings, L.P. +, a, b, c

Limited partnership interest

    11/10/22             164,063,063  

KPSKY Holdings L.P. +, a, b, c

Limited partnership interest

    10/19/21             48,279,749  

KSLB Holdings, LLC +, a

Common equity

    07/30/18       252,000       1  

LTF Holdings, Inc. +, a

Common equity

    01/06/20       3,464,630       63,757,747  

LTF Holdings, Inc. +, a, e

Common equity

    01/06/20             7,317,337  

Matterhorn Topco, L.P. +, a, c

Limited partnership interest

    04/04/23             15,898,788  

MHS Acquisition Holdings, LLC +, a, b

Common equity

    03/10/17       356       395,145  

MHS Acquisition Holdings, LLC +, a, b

Preferred equity

    03/10/17       35,285       214,630  

MHS Blocker Purchaser L.P. +, a, b, c

Limited partnership interest

    03/10/17             47,147,358  

Milestone Investment Holdings, LLC +, a, e

Common equity

    09/23/21       22,293,150       35,387,555  

NC Ocala Co-Invest Alpha, L.P. +, a, c

Limited partnership interest

    11/24/21             82,611,554  

OMNIA Coinvest L.P. +, a, c, e

Limited partnership interest

    10/23/20             26,781,658  

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

6

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Private Equity Investments (continued)
Direct Investments * (continued)

Direct Equity (continued)

Investment Type

 

Acquisition
Date

   

Shares

   

Fair
Value
**

 

North America (continued)

Onex Fox, L.P. +, a, c, e

Limited partnership interest

    04/25/19           $ 87,574,700  

Orion Opportunity L.P. +, a, c, e

Limited partnership interest

    09/01/21             50,733,290  

PG BRPC Investment, LLC +, a, b

Common equity

    08/01/19       32,079       82,829,617  

PG Delta HoldCo, LLC +, a, b, e

Common equity

    06/24/21       40,952     $ 96,939,643  

Raptor Holding Parent, L.P. +, a

Common equity

    04/01/22       11,209       1,206,135  

Real Hero Topco, L.P. +, a, c

Limited partnership interest

    04/01/21             19,128,062  

Safari Co-Investment L.P. +, a, c

Limited partnership interest

    03/14/18             3,118,248  

Safari Co-Investment L.P. +, a, c, e

Limited partnership interest

    03/14/18             9,240,013  

SC Landco Parent, LLC +, a

Common equity

    11/21/13       2,672       484,731  

SC Landco Parent, LLC +, a

Preferred equity

    04/21/17             1  

Shermco Intermediate Holdings, Inc. +, a, e

Common equity

    06/05/18       11,525       2,469,905  

SIH RP HoldCo L.P. +, a, e

Common equity

    09/10/19       5,995,126       58,377,941  

SIH RP HoldCo L.P. +, a

Common equity

    09/10/19             11,079,392  

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

Limited partnership interest

    08/18/17             34,443,837  

SnackTime PG Holdings, Inc. +, a, b, e

Common equity

    05/23/18       12        

SnackTime PG Holdings, Inc. +, a, b, c, e

Member interest

    05/23/18             3,694,852  

Specialty Pharma Holdings LP +, a, b, c

Limited partnership interest

    04/01/21             142,327,558  

Starfish Intermediate, Inc. +, a

Preferred equity

    06/06/22       7,136,374       223,774,676  

Stonepeak Tiger (Co-Invest) Holdings (I-B) L.P. +, a, c, e

Limited partnership interest

    08/17/21             33,313,191  

SureWerx Topco, L.P. +, a, b, c, e

Limited partnership interest

    04/30/24             387,081  

SureWerx Topco, L.P. +, a, b, c

Limited partnership interest

    12/28/22             69,863,226  

T-VIII Mercury Co-Invest L.P. +, a, c, e

Limited partnership interest

    07/29/21             8,346,030  

Thermostat Purchaser, L.P. +, a, b, c

Limited partnership interest

    08/31/21             103,681,060  

TKC Topco LLC +, a

Common equity

    10/14/16       4,632,829       346,332  

VEEF II Co-Invest 2-A, L.P. +, a, c

Limited partnership interest

    03/15/22             6,382,636  

Velocity Holdings US LP +, a, c, e

Limited partnership interest

    08/31/22             28,894,275  

WHCG Purchaser, L.P. +, a, b, c

Limited partnership interest

    06/22/21             13,461,168  

WHCG Purchaser, L.P. +, a, b, e

Preferred equity

    08/02/24       10,934,833       11,111,584  

WHCG Purchaser, L.P. +, a, b

Preferred equity

    08/02/24       3,088,000       3,137,914  

Woof Parent L.P. +, a

Common equity

    12/21/20       1,441       1  

Total North America (25.64%)

                      3,994,647,649  
                           

Rest of World (1.66%)

Carlyle Retail Turkey Partners, L.P. +, a, c

Limited partnership interest

    07/11/13             8,454,413  

PG Investment Company 53 S.à.r.l. +, a

Preferred equity

    03/04/24       6,084,438       7,293,838  

PG Investment Company 53 S.à.r.l. +, a

Common equity

    03/04/24       711,862       3,503,816  

Velvet LP SCS +, a, c

Limited partnership interest

    03/04/24             197,964  

Zabka Polska SA +, a

Preferred equity

    09/25/19             103,190  

Zabka Polska SA +, a

Common equity

    09/25/19       2,551,723       234,503,541  

Zabka Polska SA +, a, e

Preferred equity

    09/25/19       120,777,003       3,805,455  

Total Rest of World (1.66%)

                      257,862,217  
                           

South America (0.04%)

Centauro Co-Investment Fund, L.P. +, a, c

Limited partnership interest

    11/28/13             5,473,138  

Total South America (0.04%)

                      5,473,138  
                           

Western Europe (24.71%)

Akur8 SAS +, a, e

Common equity

    08/28/24       6,271,791       7,759,249  

Akur8 SAS +, a, e

Preferred equity

    08/28/24       8,741,790       10,129,079  

Ark EquityCo SAS +, a, c, e

Limited partnership interest

    02/21/22             16,904,219  

Aston Lux Acquisitions S.à.r.l. +, a, c

Limited partnership interest

    11/28/19             4,075,591  

Aston Lux Acquisitions S.à.r.l. +, a

Common equity

    01/11/21       218,625       277,411  

Astorg VIII Co-Invest Open Health +, a, c

Limited partnership interest

    08/04/22             25,873,071  

Astorg VIII Co-Invest Open Health +, a, c, e

Limited partnership interest

    07/14/23             434,000  

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

7

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Private Equity Investments (continued)
Direct Investments * (continued)

Direct Equity (continued)

Investment Type

 

Acquisition
Date

   

Shares

   

Fair
Value
**

 

Western Europe (continued)

Audiotonix Co-Invest SCSp +, a, c, e

Limited partnership interest

    07/23/24           $ 14,411,036  

Blackstone Cornerstone Co-Invest (CYM) L.P. +, a, c, e

Limited partnership interest

    04/16/24             23,374,574  

Bock Capital JVCo Nature S.à.r.l. +, a, b

Common equity

    07/01/21       12,590,000,000       227,034,516  

Capri Acquisitions Topco Limited +, a, e

Preferred equity

    11/01/17       13,288        

Capri Acquisitions Topco Limited +, a

Common equity

    11/01/17       8,345,985       59,256,509  

CD&R Market Co-Investor, L.P. +, a, c, e

Limited partnership interest

    11/10/21             65,923,326  

Ciddan S.à.r.l. +, a, e

Preferred equity

    09/15/17             26,247,646  

Ciddan S.à.r.l. +, a, e

Common equity

    09/15/17       12,263,240       61,027,501  

Ciddan S.à.r.l. +, a

Preferred equity

    09/15/17       23,249,522       2,574,075  

Climeworks AG +, a

Common equity

    04/25/22       18,455       556,237  

Climeworks AG +, a, e

Preferred equity

    04/25/22       2,288,663       68,980,738  

EQT Future Co-Investment (C) SCSp +, a, c

Limited partnership interest

    02/15/23             90,606,020  

EQT Jaguar Co-Investment SCSp +, a, c

Limited partnership interest

    04/18/24             718,495  

EQT Jaguar Co-Investment SCSp +, a, c, e

Limited partnership interest

    11/30/18             64,626,296  

EQT VIII Co-Investment (D) SCSp +, a, c, e, g

Limited partnership interest

    10/01/19             212,298,924  

EQT VIII Co-Investment (D) SCSp +, a, c, g

Limited partnership interest

    10/01/19             10,264,360  

Fides S.p.A +, a

Common equity

    12/15/16       78,505       297,712  

Five Arrows Royal FAPI IV Co Invest SCSp +, a, c, e

Limited partnership interest

    07/05/24             4,643,624  

Global Blue Group Holding AG +, a

Common equity

    09/11/20       97,250       526,608  

Global Blue Holding L.P. +, a, c

Limited partnership interest

    07/31/12             8,691,646  

Green DC LuxCo S.à.r.l. +, a, b, c, e

Member interest

    01/20/22             40,796,638  

Green DC LuxCo S.à.r.l. +, a, b, e

Common equity

    03/31/24       19,465,958       20,315,024  

Green DC LuxCo S.à.r.l. +, a, b, c, e

Member interest

    03/31/24             6,574,743  

Green DC LuxCo S.à.r.l. +, a, b

Common equity

    01/20/22       19,595,288       125,017,010  

KKR Pegasus Co-Invest L.P. +, a, c

Limited partnership interest

    07/07/22             17,089,051  

KKR Sprint Co-Invest L.P. +, a, c

Limited partnership interest

    09/29/22             2,482,237  

KKR Traviata Co-invest L.P. +, a, c

Limited partnership interest

    12/18/19             153,543,065  

Luxembourg Investment Company 261 S.à.r.l. +, a

Common equity

    07/31/18       1,484       62,816,451  

Luxembourg Investment Company 261 S.à.r.l. +, a, c

Member interest

    07/31/18             68,223,399  

Luxembourg Investment Company 285 S.à.r.l. +, a, b

Preferred equity

    08/22/19       7,865,820       6,734,799  

Luxembourg Investment Company 285 S.à.r.l. +, a, b, c

Member interest

    08/22/19             23,238,459  

Luxembourg Investment Company 285 S.à.r.l. +, a, b

Common equity

    08/22/19       6,999,953        

Luxembourg Investment Company 293 S.à.r.l. +, a, b, e

Common equity

    06/26/19       9,789,622       39,892,237  

Luxembourg Investment Company 293 S.à.r.l. +, a, b, c, e

Member interest

    06/26/19             12,237,366  

Luxembourg Investment Company 314 S.à.r.l. +, a, b

Common equity

    08/22/19       192,000       1  

Luxembourg Investment Company 404 S.à.r.l. +, a, b, e

Common equity

    02/14/23       145,800       10,156,347  

Luxembourg Investment Company 404 S.à.r.l. +, a, b, e

Preferred equity

    02/14/23             16,115,420  

Luxembourg Investment Company 414 S.à.r.l. +, a, b, c, e

Member interest

    07/02/21             43,082,017  

Luxembourg Investment Company 414 S.à.r.l. +, a, b, e

Common equity

    07/02/21       12,316,087       70,546,299  

Luxembourg Investment Company 430 S.à.r.l. +, a, b, e

Common equity

    05/10/21       52,594,635       63,193,837  

Luxembourg Investment Company 430 S.à.r.l. +, a, b, c, e

Member interest

    05/10/21             16,673,332  

Magnesium Co-Invest SCSp +, a, c, e

Limited partnership interest

    05/19/22             109,392,548  

Mauritius (Luxemburg) Investments S.à.r.l. +, a

Common equity

    10/19/21       11,698       1  

Nerve Co-Invest SCSp +, a, c, e

Limited partnership interest

    01/27/21             61,911,357  

Nerve Co-Invest SCSp +, a, c

Limited partnership interest

    01/27/21             8,391,204  

Oakley Capital V Co-Investment (A) SCSp +, a, c, e

Limited partnership interest

    12/12/22             75,894,626  

Orbiter Investments S.à.r.l. +, a, b, e

Common equity

    12/17/21       4,898,329       186,904,705  

Orbiter Investments S.à.r.l. +, a, b

Common equity

    12/17/21       3,670,528       94,089,171  

OT Luxco 3 & Cy S.C.A. +, a

Warrants

    12/01/17       844,553       1,214,863  

Partners Group Satellite HoldCo S.à.r.l. +, a, b, e

Common equity

    03/22/23       7,017,978        

Partners Group Satellite HoldCo S.à.r.l. +, a, b, e

Preferred equity

    03/22/23       7,975,901       49,593,566  

Partners Group Satellite Warehouse S.C.S. +, a, b, c

Member interest

    03/22/23             1,130,046  

PG Investment Company 1 S.à.r.l. +, a, b, c

Member interest

    10/28/21             66,448,504  

PG Investment Company 1 S.à.r.l. +, a, b, e

Common equity

    10/28/21       12,822,040       36,086,845  

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

8

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Private Equity Investments (continued)
Direct Investments * (continued)

Direct Equity (continued)

Investment Type

 

Acquisition
Date

   

Shares

   

Fair
Value
**

 

Western Europe (continued)

PG Investment Company 18 S.à.r.l. +, a, b, e

Preferred equity

    07/07/22       113,856,528     $ 163,864,044  

PG Investment Company 18 S.à.r.l. +, a, b, e

Common equity

    07/07/22       12,650,106       30,097,994  

PG Investment Company 24 S.à.r.l. +, a, b, e

Common equity

    07/13/22       889,862       21,298,308  

PG Investment Company 24 S.à.r.l. +, a, b, e

Preferred equity

    07/13/22       101,367,616       139,870,672  

PG Investment Company 60 S.à r.l. +, a, b, e

Common equity

    01/31/24       109,610       122,365  

PG Investment Company 60 S.à r.l. +, a, b, e

Preferred equity

    01/31/24       269,765       5,893,377  

PG Investment Company 67 S.à.r.l. +, a, b, e

Preferred equity

    07/16/24       4,251,649       4,747,537  

PG Investment Company 67 S.à.r.l. +, a, b, e

Common equity

    07/16/24       473,795       528,435  

PG Investment Company 69 S.à.r.l. +, a, b

Preferred equity

    07/16/24       301,734       336,187  

PG Investment Company 69 S.à.r.l. +, a, b

Common equity

    07/16/24       533,864       595,085  

PG Investment Company 71 S.à.r.l. +, a, b, e

Common equity

    09/26/24       5,428,472       6,059,268  

PG Investment Company 76 S.à.r.l. +, a, b, e

Common equity

    09/03/24       360,670       402,580  

PG Investment Company 76 S.à.r.l. +, a, b, e

Preferred equity

    09/03/24       43,748,069       48,831,651  

PG Lion Management Warehouse S.C.S +, a, b, c

Limited partnership interest

    08/22/19             175,288  

PG Polaris TopCo S.à r.l. +, a, e

Common equity

    03/27/24       1,941,043       2  

PG Polaris TopCo S.à r.l. +, a

Preferred equity

    03/27/24       36,879,822       38,938,671  

PG Polaris Warehouse SCSp +, a, c, d

Limited partnership interest

    03/27/24             609,512  

PG TLP S.à.r.l. +, a, b, c, e

Member interest

    04/14/21             50,752,937  

PG TLP S.à.r.l. +, a, b, e

Common equity

    04/14/21       6,473,126       82,154,251  

PG Wave Limited +, a, b, e

Common equity

    02/03/22       53,215,581       97,561,066  

Pharmathen GP S.à.r.l. +, a, b

Common equity

    01/20/22       110,300       1  

Pharmathen Topco S.à.r.l. +, a, b

Preferred equity

    01/20/22       98,858,068       142,588,840  

Pharmathen Topco S.à.r.l. +, a, b

Common equity

    01/20/22       79,910       17,375,459  

Polyusus Lux XVI S.à.r.l. +, a, b, e

Common equity

    05/23/18       44,442,345        

Polyusus Lux XVI S.à.r.l. +, a, b, e

Preferred equity

    07/05/24       247,436,084       3,098,650  

Polyusus Lux XVI S.à.r.l. +, a, b, c

Member interest

    10/03/22             1  

Polyusus Lux XVI S.à.r.l. +, a, b, c, e

Member interest

    10/01/22             1  

Polyusus Lux XXIII S.à.r.l. +, a, e

Preferred equity

    04/11/22       1,155,552       56,089  

Polyusus Lux XXIII S.à.r.l. +, a

Preferred equity

    08/19/21       11,772,986       215,204  

Polyusus Lux XXIII S.à.r.l. +, a

Common equity

    08/19/21       3,936,244       55,651  

Polyusus Lux XXIII S.à.r.l. +, a, e

Preferred equity

    08/19/21       1,341,978       771,993  

Polyusus Lux XXIII S.à.r.l. +, a, e

Common equity

    08/19/21       447,324       199,634  

Refresco 2 Co-Invest SCSp +, a, c

Limited partnership interest

    07/12/22             50,032,489  

Rivage Luxco S.à.r.l. +, a

Common equity

    02/22/22       450,000       65,510,145  

Rivage Luxco S.à.r.l. +, a, e

Common equity

    06/28/23       450,000       416,883  

Root JVCo S.à.r.l. +, a, b, c

Member interest

    09/29/20             42,792,786  

Root JVCo S.à.r.l. +, a, b

Common equity

    02/07/23       2,362,997       20,713,101  

Root JVCo S.à.r.l. +, a, b

Preferred equity

    02/07/23       8,686,753       57,214,683  

S.TOUS, S.L +, a

Common equity

    10/06/15       622       20,704,208  

Strider Investment 2 +, a, e

Preferred equity

    04/01/23       278,539       985,495  

Strider Investment 3 +, a, e

Preferred equity

    04/01/23       24,476       27,320  

Strider Topco S.a.s. +, a, c

Member interest

    04/01/23             3,975,034  

Strider Topco S.a.s. +, a, e

Common equity

    04/01/23       8,138,656       28,734,593  

Strider Topco S.a.s. +, a, e

Preferred equity

    04/01/23       52,067,087       68,234,838  

Surfaces SLP (SCSp) +, a, b, c

Limited partnership interest

    10/01/20             25,224,600  

Vanquish Bidco +, a, c

Member interest

    05/25/23             4,044,189  

Vanquish Topco +, a

Common equity

    05/25/23       379,731       1  

Vanquish Topco +, a

Preferred equity

    05/25/23       34,851,987       47,439,378  

Veonet Co-Invest SCSp (Lux) +, a, c, e

Limited partnership interest

    03/09/22             42,851,053  

Zephyr Syndication L.P. +, a, c, e

Limited partnership interest

    08/08/24             13,051,834  

Zoncolan Topco S.à.r.l. +, a, e

Preferred equity

    08/01/24       2,850,750       3,219,129  

Total Western Europe (24.71%)

                      3,849,670,143  
                           

Total Direct Equity (55.21%)

                    $ 8,600,422,984  

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

9

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Private Equity Investments (continued)
Direct Investments * (continued)

Direct Debt (11.43%)

Interest

 

Acquisition
Date

   

Maturity
Date

 

Investment
Type

 

Principal

   

Fair
Value
**

 

Asia - Pacific (0.43%)

                                   

FFML Holdco Limited +, a

Cash 6.25% + BBSY (0.75% Floor)††

    11/30/22       11/30/28  

Senior

  $ 11,773,569     $ 12,056,442  

Fugue Finance B.V. +, a

Cash 4.50% + SF (0.50% Floor)vv

    03/10/23       01/31/28  

Senior

    5,447,437       5,487,339  

Fugue Finance B.V. +, a

Cash 3.75% + SFvv

    03/06/24       02/26/31  

Senior

    7,980,000       8,036,858  

Fugue Finco Pty Ltd +, a, e

Cash 5.75% + BBSY††

    04/10/24       04/10/30  

Senior

    966,531       977,272  

Fugue Finco Pty Ltd. +, a

Cash 5.75% + BBSY††

    04/10/24       05/30/30  

Senior

    3,621,280       3,794,306  

Fugue NZ Bidco Limited +, a

Cash 5.75% + BBSY††

    04/10/24       05/30/30  

Senior

    2,370,912       2,476,136  

Global Academic Group Limited +, a

Cash 6.00% + BBSY (0.50% Floor)††

    07/26/22       07/26/27  

Senior

    12,728,400       12,803,930  

Global Academic Group Limited +, a

Cash 6.00% + BBSY (0.50% Floor)††

    07/29/22       07/29/27  

Senior

    4,651,970       4,571,715  

Greencross Limited +, a

Cash 5.75% + BBSY (0.75% Floor)††

    09/30/24       03/23/28  

Senior

    10,237,251       10,236,259  

ICON Cancer Care +, a

Cash 7.25% + BBSY (0.50% Floor)

    04/12/22       03/29/30  

Second Lien

    5,183,849       4,249,286  

Snacking Investments BidCo Pty Limited +, a

Cash 4.00% + SF (1.00% Floor)v

    01/15/20       12/18/26  

Senior

    1,241,500       1,248,484  

Voyage Australia Pty Ltd +, a

Cash 3.50% + SF (0.50% Floor)vv

    07/23/21       06/18/28  

Senior

    1,649,000       1,650,649  

Total Asia - Pacific (0.43%)

                                67,588,676  
                                     

North America (6.61%)

Acrisure, LLC +, a

Cash 3.50% + SFvv

    03/27/20       02/15/27  

Senior

    6,736,184       6,729,178  

Acrisure, LLC +, a

Cash 4.25% + SF (0.50% Floor)vv

    12/08/21       02/15/27  

Senior

    5,962,556       5,914,110  

Acrisure, LLC +, a, f

Cash 3.25% + SFvv

    05/29/24       11/06/30  

Senior

    5,000,000       4,960,950  

Acrisure, LLC +, a

Cash 4.50% + SFvv

    11/10/23       10/18/30  

Senior

    995,006       986,922  

ADMI Corp. +, a

Cash 3.75% + SF (0.50% Floor)vv

    07/14/21       12/23/27  

Senior

    1,358,000       1,332,049  

ADMI Corp. +, a

Cash 5.75% + SFv

    09/17/24       12/23/27  

Senior

    1,488,750       1,492,933  

Aimbridge Acquisition Co., Inc. +, a

Cash 3.75% + SFv

    04/26/23       02/02/26  

Senior

    4,441,619       4,343,081  

Air Medical Group Holdings, Inc. +, a

Cash 4.25% + SF (1.00% Floor)vv

    02/25/21       10/02/25  

Senior

    8,029,972       7,995,483  

AIT Buyer, LLC +, a

Cash 7.50% + SF (0.75% Floor)v

    04/06/21       03/30/29  

Second Lien

    6,860,000       6,846,094  

AlixPartners, LLP +, a

Cash 2.50% + SF (0.50% Floor)v

    06/12/24       02/04/28  

Senior

    4,974,222       4,984,817  

Alliant Holdings Intermediate, LLC +, a

Cash 3.50% + SF (0.50% Floor)v

    12/08/21       11/05/27  

Senior

    1,275,210       1,273,272  

Allied Universal Holdco LLC +, a

Cash 3.75% + SFv

    06/12/24       05/12/28  

Senior

    3,979,487       3,944,846  

American Airlines, Inc. +, a

Cash 2.50% + SFvv

    09/06/24       06/04/29  

Senior

    5,000,000       4,968,750  

Amneal Pharmaceuticals, Inc. +, a

Cash 5.50% + SFv

    06/03/22       05/04/25  

Senior

    8,251,863       8,365,326  

Amynta Agency Borrower, Inc. +, a

Cash 3.75% + SFv

    06/06/24       02/28/28  

Senior

    1,396,500       1,398,469  

Apex Tool Group +, a

Cash 5.25% + SF (0.50% Floor)v

    02/22/22       02/08/29  

Senior

    3,210,778       2,220,253  

AppLovin Corp. +, a

Cash 2.50% + SFv

    03/24/21       08/15/25  

Senior

    3,452,269       3,454,427  

AppLovin Corp. +, a

Cash 2.50% + SF (0.50% Floor)v

    12/08/21       08/16/30  

Senior

    1,368,623       1,370,450  

Apro, LLC +, a

Cash 3.75% + SFvv

    06/26/24       07/09/31  

Senior

    3,300,000       3,315,477  

Aptean, Inc. +, a, e

Cash 5.25% + SF (0.75% Floor)v

    01/30/24       01/30/31  

Senior

    382,975       378,476  

Aptean, Inc. +, a

Cash 5.25% + SF (0.75% Floor)v

    01/30/24       01/30/31  

Senior

    7,047,349       7,073,777  

AQA Acquisition Holding, Inc. +, a

Cash 4.25% + SF (0.50% Floor)vv

    03/18/21       03/03/28  

Senior

    1,064,250       1,067,911  

athenahealth Group, Inc. +, a

Cash 3.25% + SF (0.50% Floor)vv

    02/23/22       02/15/29  

Senior

    12,589,266       12,526,319  

Azalea TopCo, Inc. +, a

Cash 3.50% + SFv

    05/08/24       04/24/31  

Senior

    1,900,000       1,898,138  

Banff Merger Sub Inc. +, a

Cash 4.25% + SFvv

    01/31/22       10/02/25  

Senior

    4,361,843       4,358,026  

Barracuda Networks, Inc. +, a

Cash 7.00% + SF (0.50% Floor)vvv

    05/17/22       08/15/30  

Second Lien

    2,000,000       1,805,000  

Bausch & Lomb Inc. +, a

Cash 3.25% + SF (0.50% Floor)vvvv

    05/18/22       05/10/27  

Senior

    11,185,038       11,158,641  

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

10

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Private Equity Investments (continued)
Direct Investments * (continued)

Direct Debt (continued)

Interest

 

Acquisition
Date

   

Maturity
Date

 

Investment
Type

 

Principal

   

Fair
Value
**

 

North America (continued)

                                   

Bausch + Lomb Corp. +, a

Cash 4.00% + SFv

    09/14/23       09/14/28  

Senior

  $ 1,980,000     $ 1,981,247  

BCPE Empire Holdings, Inc. +, a

Cash 4.00% + SF (0.50% Floor)v

    06/07/23       12/11/28  

Senior

    2,267,157       2,270,422  

Bella Holding Company, LLC +, a, f

Cash 3.75% + SF (0.75% Floor)v

    05/13/21       04/01/28  

Senior

    5,481,744       7,286,980  

BEP Intermediate Holdco, LLC +, a

Cash 3.75% + SFvv

    05/01/24       04/11/31  

Senior

    997,500       1,002,488  

Berlin Packaging, LLC +, a

Cash 3.75% + SFvv

    06/13/24       06/07/31  

Senior

    3,990,000       3,991,257  

BI Gen Holdings, Inc. +, a

Cash 5.00% + SFvv

    10/04/18       09/05/25  

Senior

    5,485,268       5,518,618  

Blackhawk Network Holdings, Inc. +, a

Cash 5.00% + SF (1.00% Floor)v

    03/18/24       02/27/29  

Senior

    6,184,500       6,221,854  

BlueConic Holding, Inc. +, a

Cash 6.50% + SF (0.75% Floor)vv

    01/27/22       01/27/28  

Senior

    18,912,000       18,856,462  

BlueConic Holding, Inc. +, a

Cash 6.50% + SF (0.75% Floor)vv

    06/13/23       01/27/28  

Senior

    7,092,000       7,071,173  

Brand Industrial Services, Inc. +, a

Cash 4.50% + SF (0.50% Floor)vv

    04/19/24       08/01/30  

Senior

    1,393,000       4,280,054  

Brown Group Holding, LLC +, a

Cash 3.00% + SF (0.50% Floor)vv

    06/09/22       07/02/29  

Senior

    2,176,768       2,174,047  

Brown Group Holding, LLC +, a

Cash 2.75% + SFvv

    05/23/24       06/07/28  

Senior

    2,991,753       2,988,641  

Burger Bossco Intermediate, Inc. +, a

Cash 9.00% + SF (1.00% Floor)vv

    01/01/21       06/16/28  

Senior

    59,808       59,330  

Cablevision Lightpath LLC +, a

Cash 3.25% + SFv

    05/29/24       11/30/27  

Senior

    7,979,275       7,975,524  

Calpine Corporation +, a, e

Cash 2.00% + SFv

    06/14/24       01/31/31  

Senior

    9,950,000       9,927,364  

Campaign Monitor (UK) Limited +, a

Cash 8.90% + SF (1.00% Floor)vv; PIK 14.795%

    01/01/21       11/06/25  

Second Lien

    207,851       179,555  

Campaign Monitor (UK) Limited +, a

Cash 8.90% + SF (1.00% Floor)vv

    01/01/21       11/06/25  

Second Lien

    1,662,807       1,436,442  

CapitalSpring Finance Company, LLC +, a, b

PIK 5.00%

    03/01/17       02/10/25  

Mezzanine

    4,019,127       3,720,486  

CapitalSpring Finance Company, LLC +, a, b

Cash 8.00%

    03/01/17       02/10/25  

Mezzanine

    726,932       696,548  

Carestream Dental Technology, Inc. +, a

Cash 6.25% + SFv

    08/30/24       08/30/30  

Senior

    3,513,857       3,566,565  

CD&R Hydra Buyer, Inc. +, a

Cash 4.00% + SFv

    03/15/24       03/25/31  

Senior

    1,791,000       1,781,490  

Cedar Fair, L.P. +, a

Cash 2.00% + SFvv

    05/23/24       05/01/31  

Senior

    2,992,500       2,991,752  

Cengage Learning, Inc. +, a

Cash 4.25% + SF (1.00% Floor)vv

    03/28/24       03/18/31  

Senior

    2,487,500       2,495,684  

Central Parent LLC +, a, f

Cash 3.25% + SFvv

    05/28/24       07/06/29  

Senior

    1,000,000       2,972,515  

Central Parent, Inc. +, a

Cash 4.50% + SF (0.50% Floor)vv

    07/12/22       07/06/29  

Senior

    992,500       983,404  

Chariot Buyer LLC +, a

Cash 3.75% + SF (0.50% Floor)v

    02/08/24       11/03/28  

Senior

    995,000       993,846  

Charlotte Buyer Inc +, a

Cash 5.25% + SF (0.50% Floor)vv

    08/16/22       02/11/28  

Senior

    4,066,864       4,098,769  

Charter NEX US, Inc. +, a

Cash 3.50% + SF (0.75% Floor)v

    05/31/19       12/01/27  

Senior

    1,412,578       1,414,273  

Checkers Drive-in Restaurants, Inc. +, a

Cash 7.00% + SFvv

    06/16/23       06/16/27  

Senior

    7,340       7,313  

Cheniere Energy Partners +, a

Cash 3.50% + SF (0.50% Floor)vvvv

    06/09/21       06/04/28  

Senior

    7,898,431       7,899,497  

Citadel Securities LP +, a

Cash 2.25% + SFv

    05/22/24       07/29/30  

Senior

    5,969,627       5,972,671  

Clarios Global LP +, a

Cash 3.00% + E#

    05/16/24       04/30/26  

Senior

    7,622,168       7,828,604  

Clydesdale Acquisition Holdings, Inc. +, a

Cash 3.675% + SF (0.50% Floor)vv

    04/19/22       04/13/29  

Senior

    5,309,787       5,289,450  

CNT Holdings I Corp. +, a

Cash 3.50% + SF (0.75% Floor)vv

    02/15/24       11/08/27  

Senior

    1,691,500       1,697,361  

CommScope, Inc. +, a

Cash 3.25% + SFv

    04/26/19       04/06/26  

Senior

    2,949,512       2,864,094  

ConnectWise, LLC +, a

Cash 3.50% + SF (0.76% Floor)vv

    10/06/21       09/29/28  

Senior

    1,653,250       3,655,077  

Conservice Midco, LLC +, a

Cash 4.00% + SFvv

    05/18/20       05/13/27  

Senior

    1,632,435       1,638,589  

Convergint Tech LLC +, a

Cash 6.75% + SF (0.76% Floor)v

    04/12/21       03/30/29  

Second Lien

    1,400,000       1,320,816  

Cornerstone Building Brands, Inc. +, a

Cash 3.25% + SFv

    06/24/24       04/12/28  

Senior

    2,984,536       2,927,755  

Cornerstone Building Brands, Inc. +, a

Cash 4.50% + SFv

    05/17/24       05/15/31  

Senior

    1,700,000       1,683,536  

Cornerstone OnDemand, Inc. +, a

Cash 3.75% + SF (0.50% Floor)v

    10/22/21       10/16/28  

Senior

    1,170,000       1,102,140  

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

11

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Private Equity Investments (continued)
Direct Investments * (continued)

Direct Debt (continued)

Interest

 

Acquisition
Date

   

Maturity
Date

 

Investment
Type

 

Principal

   

Fair
Value
**

 

North America (continued)

                                   

Cornerstone OnDemand, Inc. +, a

Cash 6.00% + SF (1.00% Floor)v

    09/07/23       10/16/28  

Senior

  $ 2,962,500     $ 2,952,758  

CPI Holdco B, LLC +, a

Cash 2.00% + SFv

    05/23/24       05/17/31  

Senior

    1,000,000       995,940  

Critical Start, Inc. +, a, e

Cash 6.25% + SF (0.75% Floor)vv

    03/27/23       05/17/28  

Senior

    10,007,313       8,364,088  

Critical Start, Inc. +, a

Cash 3.125% + SF (0.75% Floor)vv + PIK 3.125%

    03/27/23       05/17/28  

Senior

    4,720,775       4,618,181  

Crown Subsea Communications Holding, Inc. +, a

Cash 4.75% + SF (0.75% Floor)vv

    02/07/24       01/30/31  

Senior

    7,381,500       7,435,939  

CSC Holdings, LLC +, a

Cash 2.50% + SFv

    08/11/21       04/15/27  

Senior

    2,004,310       1,843,965  

CSC Holdings, LLC +, a

Cash 4.50% + SFv

    12/07/18       01/15/26  

Senior

    950,456       926,523  

Datix Bidco Limited +, a

Cash 5.50% + S>>>

    04/25/24       04/30/31  

Senior

    901,982       952,890  

DCert Buyer, Inc. +, a

Cash 4.00% + SFv

    10/24/19       10/16/26  

Senior

    1,918,618       1,865,856  

Deerfield Dakota Holding, LLC +, a

Cash 3.75% + SF (1.00% Floor)vv

    06/01/20       04/09/27  

Senior

    957,500       939,489  

Delta TopCo, Inc. +, a

Cash 3.50% + SFvv

    05/13/24       12/24/29  

Senior

    2,892,750       2,892,548  

Dentive Capital, LLC +, a, e

Cash 6.75% + SF (0.75% Floor)vv

    12/23/22       12/22/28  

Senior

    4,395,107       4,534,772  

Dentive Capital, LLC +, a

Cash 6.75% + SF (0.75% Floor)vv

    12/23/22       12/22/28  

Senior

    9,973,539       9,789,510  

Dentive, LLC +, a, e

Cash 6.75% + SFvv

    05/03/24       12/23/28  

Senior

    3,371,890       3,309,672  

Dexko Global, Inc. +, a

Cash 3.75% + SF (0.50% Floor)vv

    10/07/21       10/04/28  

Senior

    1,560,000       1,510,135  

DG Investment Intermediate Holdings 2, Inc. +, a

Cash 3.75% + SF (0.76% Floor)v

    04/23/21       03/31/28  

Senior

    9,216,661       9,202,836  

Dieter’s Metal Fabricating Limited +, a

Cash 5.25% + SF (1.00% Floor)vv

    12/19/23       12/19/29  

Senior

    439,407       433,851  

Diligent Corporation +, a

Cash 5.00% + SFvv + PIK 3.00%

    05/02/24       08/02/30  

Senior

    3,575,690       3,566,751  

Diligent Corporation +, a, e

Cash 5.00% + SFvv

    04/30/24       08/04/30  

Senior

    20,857,887       20,841,176  

Discovery Energy Holding Corporation +, a

Cash 4.75% + SFvv

    05/14/24       01/30/31  

Senior

    4,788,000       4,838,872  

Eagle Broadband Investments, LLC +, a

Cash 3.00% + SF (0.75% Floor)vv

    04/24/24       11/12/27  

Senior

    4,974,160       4,969,808  

ECI Macola/Max Holding, LLC +, a

Cash 3.75% + SF (0.75% Floor)vv

    09/13/21       11/09/27  

Senior

    1,644,750       1,651,814  

Eisner Advisory Group LLC +, a

Cash 4.00% + SF (0.50% Floor)v

    03/01/24       02/28/31  

Senior

    2,580,533       2,592,996  

Element Materials Technology +, a, e

Cash 4.25% + SF (0.50% Floor)vv

    08/17/22       06/22/29  

Senior

    1,873,302       1,880,336  

Element Materials Technology +, a, e

Cash 4.25% + SFvv

    08/17/22       06/22/29  

Senior

    4,058,820       4,074,061  

Endurance International Group Holdings, Inc. +, a

Cash 3.50% + SF (0.75% Floor)vv

    04/28/21       02/10/28  

Senior

    2,978,410       2,640,941  

Engineered Machinery Holdings, Inc. +, a

Cash 3.75% + SF (0.75% Floor)vv

    08/16/21       05/21/28  

Senior

    1,556,000       1,562,372  

Epiq Systems +, a

Cash 4.75% + SF (0.75% Floor)v

    06/02/22       04/26/29  

Senior

    6,904,772       6,940,538  

Evergreen Services Group, LLC +, a

Cash 6.25% + SF (0.75% Floor)vv

    06/15/22       06/15/29  

Senior

    13,983,162       13,983,162  

Evergreen Services Group, LLC +, a, e

Cash 5.75% + SFvv

    02/26/24       06/15/29  

Senior

    294,686       292,591  

Explorer Holdings, Inc. +, a

Cash 8.00% + SF (0.50% Floor)v

    02/04/20       02/04/28  

Second Lien

    19,491,899       18,322,384  

Fiesta Purchaser, Inc. +, a

Cash 4.00% + SFv

    02/15/24       02/12/31  

Senior

    6,284,250       6,295,687  

Filtration Group Corp. +, a

Cash 3.50% + SF (0.50% Floor)v

    11/01/21       10/21/28  

Senior

    2,037,000       2,039,821  

First Student Bidco Inc. +, a

Cash 3.00% + SF (0.98% Floor)vv

    08/11/21       08/21/28  

Senior

    1,019,087       1,021,563  

First Student Bidco, Inc. +, a

Cash 4.00% + SF (0.50% Floor)vv

    08/05/22       07/21/28  

Senior

    2,017,964       2,023,150  

Flynn Restaurant Group LP +, a

Cash 4.25% + SF (0.50% Floor)vv

    12/10/21       11/22/28  

Senior

    3,325,554       3,338,773  

Foundation Building Materials, Inc. +, a

Cash 4.00% + SFv

    03/06/24       01/29/31  

Senior

    3,850,638       3,757,010  

Genesys Cloud Services Holdings I, LLC +, a

Cash 3.75% + SF (0.75% Floor)v

    03/15/24       12/01/27  

Senior

    4,875,500       4,885,275  

GHX Ultimate Parent Corp. +, a

Cash 4.00% + SF (0.50% Floor)vv

    01/01/21       06/30/27  

Senior

    2,676,071       2,691,124  

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

12

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Private Equity Investments (continued)
Direct Investments * (continued)

Direct Debt (continued)

Interest

 

Acquisition
Date

   

Maturity
Date

 

Investment
Type

 

Principal

   

Fair
Value
**

 

North America (continued)

                                   

Global Medical Response, Inc. +, a, f

Cash 4.75% + SFvv

    04/18/24       10/31/28  

Senior

  $ 2,787,709     $ 2,776,168  

Global Medical Response, Inc. +, a

Cash 4.25% + SF (1.00% Floor)vv

    03/27/24       03/14/25  

Senior

    3,023,149       3,010,164  

GoTo Group, Inc. +, a

Cash 4.75% + SFv

    02/05/24       04/30/28  

Senior

    4,101,888       2,425,425  

Grant Thornton Advisors LLC +, a

Cash 3.25% + SFvv

    06/05/24       06/02/31  

Senior

    3,900,000       3,909,497  

Great American Outdoors Group, LLC +, a

Cash 3.75% + SF (0.75% Floor)vv

    05/14/21       03/06/28  

Senior

    1,732,905       1,734,889  

GTCR W Merger Sub, LLC +, a

Cash 3.00% + SFvv

    02/06/24       01/31/31  

Senior

    1,800,000       1,803,375  

Gurobi Optimization, LLC +, a, e, f

Cash 4.75% + SFvv

    09/10/24       09/10/31  

Senior

    720,308       (7,145 )

Gurobi Optimization, LLC +, a, e

Cash 4.75% + SFvv

    09/10/24       09/10/31  

Senior

    8,643,692       8,557,255  

Heartland Dental Holdings, Inc. +, a

Cash 5.00% + SF (0.75% Floor)vv

    05/15/18       04/28/28  

Senior

    8,439,233       8,372,079  

Heartland Home Services, Inc. +, a

Cash 6.75% + SF (1.00% Floor)vv

    11/08/22       12/15/26  

Senior

    11,820,000       11,515,547  

Help/Systems Holdings, Inc. +, a

Cash 6.75% + SF (0.75% Floor)v

    11/05/21       11/19/27  

Second Lien

    3,600,000       3,105,000  

Help/Systems Holdings, Inc. +, a

Cash 4.00% + SF (1.00% Floor)v

    05/25/21       11/19/26  

Senior

    4,051,515       3,874,261  

High Bar Brands Operating LLC +, a, e

Cash 5.25% + SF (1.00% Floor)v

    12/19/23       12/19/29  

Senior

    371,891       367,189  

High Bar Brands Operating, LLC +, a, e

Cash 5.25% + SF (1.00% Floor)vv

    12/19/23       12/19/29  

Senior

    2,548,560       2,074,758  

Howden Group Holdings Ltd. +, a

Cash 4.00% + SF (0.50% Floor)vv

    02/14/24       04/18/30  

Senior

    1,385,930       1,388,182  

Hub International Ltd. +, a

Cash 3.25% + SF (0.75% Floor)vv

    06/08/23       06/20/30  

Senior

    1,091,771       1,091,279  

Husky Injection Molding Systems Ltd. +, a

Cash 9.00%

    02/01/24       02/01/29  

Senior

    200,000       210,680  

Husky Injection Molding Systems Ltd. +, a

Cash 5.00% + SFvvv

    02/01/24       02/01/29  

Senior

    7,223,208       9,688,107  

Idera, Inc. +, a, b

Cash 3.50% + SF (0.75% Floor)vv

    12/17/18       03/02/28  

Senior

    1,229,194       1,206,725  

Indy US Bidco, LLC +, a

Cash 3.75% + SFvv

    03/29/21       03/06/28  

Senior

    965,150       956,020  

Ineos Quattro Holdings UK Limited +, a

Cash 4.25% + SF (0.50% Floor)v

    03/07/24       01/29/26  

Senior

    3,283,500       3,289,673  

Ineos US Finance, LLC +, a

Cash 3.25% + SFvv

    06/05/24       02/18/30  

Senior

    4,000,000       4,002,860  

INNIO Group Holdings GmbH +, a

Cash 4.25% + SFvv

    02/08/24       11/02/28  

Senior

    2,499,076       2,512,621  

INNIO Group Holdings GmbH +, a

Cash 3.25% + E##

    11/30/18       11/02/28  

Senior

    1,103,751       1,081,489  

Iris Holdings Inc. +, a

Cash 4.75% + SF (0.50% Floor)vv

    06/15/22       06/28/28  

Senior

    1,812,018       1,714,622  

KCIBT Intermediate II, Inc. +, a

Cash 1.00% + SF (1.00% Floor)vv

    12/23/20       06/30/27  

Senior

    262,981       122,944  

KDC/ONE Development Corporation, Inc. +, a

Cash 4.50% + SFv

    06/11/24       08/15/28  

Senior

    2,200,000       2,204,477  

Kene Acquisition, Inc. +, a, e

Cash 5.50% + SF (1.00% Floor)vv

    02/13/24       02/07/31  

Senior

    3,634,823       3,576,627  

Kingpin Intermediate Holdings LLC +, a

Cash 3.50% + SFvv

    10/05/18       02/08/28  

Senior

    8,241,262       8,237,801  

Knowlton Development Corp. Inc. +, a

Cash 4.50% + SFv

    06/24/22       12/22/25  

Senior

    1,476,919       1,479,924  

KSLB Holdings, LLC +, a

Cash 8.75% + SF (1.00% Floor)vv

    01/01/21       07/30/26  

Second Lien

    3,212,308       2,443,924  

Lakeshore Learning Materials, LLC +, a

Cash 3.50% + SFv

    06/06/24       09/29/28  

Senior

    1,989,770       1,994,336  

LBM Acquisition, LLC +, a

Cash 3.75% + SFv

    08/02/24       06/06/31  

Senior

    9,803,658       9,626,996  

Magenta Buyer LLC +, a

Cash 5.00% + SF (0.75% Floor)vv

    08/02/21       07/27/28  

Senior

    1,662,701       1,579,566  

Mamba Purchaser, Inc. +, a

Cash 3.25% + SF (0.50% Floor)vv

    06/07/24       10/16/28  

Senior

    2,786,000       2,786,348  

Maverick Bidco, Inc. +, a

Cash 6.75% + SF (0.75% Floor)vv

    05/26/21       05/18/29  

Second Lien

    6,603,000       6,470,940  

Mavis Tire Express Services Topco, Corp. +, a

Cash 3.75% + SF (0.75% Floor)v

    04/17/24       05/04/28  

Senior

    1,492,500       1,493,433  

Max US BidCo, Inc. +, a

Cash 5.00% + SF (0.50% Floor)vv

    10/11/23       10/03/30  

Senior

    4,987,500       4,739,571  

McAfee Corp. +, a

Cash 3.50% + E#

    06/07/24       03/01/29  

Senior

    10,632,998       10,977,497  

McAfee Inc. +, a

Cash 3.75% + SF (0.50% Floor)vv

    03/09/22       03/01/29  

Senior

    3,154,500       3,146,835  

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

13

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Private Equity Investments (continued)
Direct Investments * (continued)

Direct Debt (continued)

Interest

 

Acquisition
Date

   

Maturity
Date

 

Investment
Type

 

Principal

   

Fair
Value
**

 

North America (continued)

                                   

Medline Borrower, L.P. +, a

Cash 2.75% + SF (0.50% Floor)v

    11/03/21       10/23/28  

Senior

  $ 977,020     $ 978,808  

Medline Borrower, L.P. +, a

Cash 2.25% + SF (0.50% Floor)v

    06/05/24       10/23/28  

Senior

    3,400,000       3,399,694  

Mitchell International, Inc. +, a

Cash 3.25% + SFv

    06/21/24       06/06/31  

Senior

    8,479,734       8,365,639  

MJH Healthcare Holdings, LLC +, a

Cash 3.50% + SF (0.50% Floor)vv

    04/08/22       01/28/29  

Senior

    1,657,596       1,658,118  

Motion Acquisition Limited +, a

Cash 3.50% + SFvv

    01/24/24       11/12/29  

Senior

    4,975,031       4,796,552  

Naked Juice LLC +, a

Cash 3.25% + SF (0.50% Floor)vv

    05/23/24       01/24/29  

Senior

    1,989,822       1,633,514  

National Mentor Holdings, Inc. +, a

Cash 3.75% + SF (0.75% Floor)vv

    04/26/21       03/02/28  

Senior

          1,928,400  

National Spine & Pain Centers, LLC +, a

Cash 8.50% + SFvv

    04/01/23       02/13/26  

Senior

    536,542       1,128  

Navicure, Inc. +, a

Cash 4.00% + SFvv

    11/19/19       10/22/26  

Senior

    2,545,505       2,550,291  

Nelipak Holding Company +, a

Cash 5.50% + SF (1.00% Floor)vv

    04/04/24       03/26/31  

Senior

    2,765,752       2,719,557  

Nelipak Holding Company +, a, e

Cash 5.50% + SF (1.00% Floor)vv

    04/04/24       03/26/31  

Senior

          437,225  

NEP Group, Inc. +, a

Cash 4.00% + SF (0.50% Floor)vv

    12/06/21       08/19/26  

Senior

    1,898,181       1,824,627  

NEP Group, Inc. +, a

Cash 3.25% + SFvv + PIK 1.50%

    02/10/22       08/19/26  

Senior

    1,068,566       1,027,827  

NorthStar Group Services, Inc. +, a

Cash 4.75% + SFvv

    06/05/24       05/08/30  

Senior

    2,892,750       2,908,573  

NSM Top Holdings Corp. +, a

Cash 5.25% + SFvv

    11/26/19       11/16/26  

Senior

    1,432,500       1,437,915  

NSPC Intermediate II, LLC +, a

Cash 8.50% + SFvv

    03/01/24       03/01/25  

Senior

    20,494       20,961  

NSPC Intermediate II, LLC +, a

Cash 8.00% + SF (1.00% Floor)vv

    05/08/23       02/13/26  

Senior

    75,749       9,446  

nThrive Health Inc. +, a

Cash 4.00% + SF (0.50% Floor)vv

    05/24/22       12/18/28  

Senior

    1,950,000       1,362,153  

Oceankey (U.S.) II Corp. +, a

Cash 3.50% + SF (0.05% Floor)vv

    01/06/22       12/15/28  

Senior

    1,852,500       1,854,427  

Odyssey Logistics & Technology Corp. +, a

Cash 4.50% + SF (0.50% Floor)v

    08/10/23       10/12/27  

Senior

    2,498,958       2,482,952  

Olympus Water US Holding Corp. +, a

Cash 5.00% + SF (1.50% Floor)vv

    05/24/23       11/09/28  

Senior

    1,377,120       1,378,676  

OneDigital Borrower, LLC +, a

Cash 4.25% + SF (0.50% Floor)vv

    12/11/20       11/16/27  

Senior

           

OneDigital Borrower, LLC +, a

Cash 3.25% + SF (0.50% Floor)vv

    06/13/24       06/13/31  

Senior

    5,286,750       5,251,514  

Oscar AcquisitionCo, LLC +, a

Cash 4.50% + SF (0.50% Floor)vv

    02/08/24       04/29/29  

Senior

    7,454,373       7,375,170  

Ovation Parent, Inc. +, a

Cash 3.50% + SFvv

    04/24/24       03/27/31  

Senior

    1,300,000       1,305,961  

Pactiv Evergreen Inc. +, a

Cash 2.50% + SFv

    06/12/24       09/24/28  

Senior

    1,596,000       1,597,412  

PAI Holdco, Inc. +, a

Cash 3.75% + SF (1.00% Floor)vv

    11/09/20       10/22/27  

Senior

    1,157,999       1,067,217  

Pascal Midco 2, LLC +, a

Cash 5.75% + SF (0.75% Floor)vv

    07/01/22       07/21/27  

Senior

    13,535,092       13,505,023  

PDI TA Holdings, Inc. +, a, e

Cash 5.50% + SF (0.75% Floor)vv

    02/01/24       02/03/31  

Senior

    7,245,107       7,155,727  

Pediatric Associates Holding Company, LLC +, a

Cash 3.25% + SFvv

    08/05/24       12/29/28  

Senior

    3,979,592       3,879,823  

Peraton Corp. +, a

Cash 3.75% + SF (0.75% Floor)v

    04/12/21       02/01/28  

Senior

    891,330       859,020  

PetSmart LLC +, a

Cash 3.75% + SF (0.75% Floor)v

    05/22/24       02/11/28  

Senior

    5,984,576       5,942,355  

Pre-Paid Legal Services, Inc. +, a

Cash 3.75% + SF (0.50% Floor)v

    01/18/22       12/14/29  

Senior

    10,729,836       10,734,557  

Premier Care Dental Management, LLC +, a, e

Cash 5.25% + SFv

    05/31/24       08/05/28  

Senior

    2,714,836       1,451,137  

Pretium PKG Holdings, Inc. +, a

Cash 6.75% + SF (0.50% Floor)vv

    10/05/21       10/01/29  

Second Lien

    1,800,000       740,250  

Primary Products Finance, LLC +, a

Cash 3.50% + SF (0.50% Floor)vv

    06/06/24       04/01/29  

Senior

    2,586,967       2,592,025  

ProAmpac PG Borrower, LLC +, a

Cash 4.50% + SF (0.75% Floor)vv

    09/26/23       09/15/28  

Senior

    1,992,757       1,998,237  

Procera Networks, Inc. +, a

Cash 4.50% + SFv

    11/20/18       10/31/25  

Senior

    1,128,717       208,530  

Project Alpha Intermediate Holding, Inc. +, a

Cash 4.75% + SF (0.50% Floor)vv

    10/31/23       10/28/30  

Senior

    4,484,000       4,499,021  

Project Alpha Intermediate Holding, Inc. +, a

Cash 3.75% + SFvv

    05/16/24       10/28/30  

Senior

    1,884,000       1,890,311  

Project Boost Purchaser, LLC +, a

Cash 3.50% + SFvv

    07/29/24       07/16/31  

Senior

    1,036,150       1,036,766  

Project Leopard Holdings, Inc. +, a

Cash 5.25% + SF (0.50% Floor)vv

    06/15/22       07/20/29  

Senior

    2,947,500       2,656,744  

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

14

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Private Equity Investments (continued)
Direct Investments * (continued)

Direct Debt (continued)

Interest

 

Acquisition
Date

   

Maturity
Date

 

Investment
Type

 

Principal

   

Fair
Value
**

 

North America (continued)

                                   

Project Ruby Ultimate Parent Corp. +, a

Cash 3.50% + SFv

    02/23/24       03/10/28  

Senior

  $ 3,084,500     $ 3,087,970  

Prometric Holdings PIK, Inc. +, a

Cash 7.50% + SF (1.00% Floor)vv; PIK 9.25%

    10/06/23       07/31/28  

Mezzanine

    7,993,115       7,955,032  

Prometric Holdings, Inc. +, a

Cash 3.00% + SF (1.00% Floor)v

    10/26/23       01/31/28  

Senior

    5,850,272       5,894,149  

PT Intermediate Holdings III, LLC +, a

Cash 3.25% + SFvv + PIK 1.75%

    04/09/24       04/09/30  

Senior

    27,081,306       27,081,306  

PT Intermediate Holdings III, LLC +, a, e

Cash 6.75% + SFvv + PIK 1.75%

    04/09/24       04/09/30  

Senior

    565,957       565,957  

Radiology Partners, Inc. +, a

Cash 4.00% + SFvv

    01/01/21       01/31/29  

Senior

    2,144,772       2,105,898  

Radwell Parent, LLC +, a, e

Cash 5.50% + SF (0.75% Floor)vv

    12/01/22       04/01/29  

Senior

    1,120,924       222,730  

Radwell Parent, LLC +, a

Cash 6.525% + SF (0.75% Floor)vv

    04/06/22       04/01/29  

Senior

    13,898,809       13,968,303  

Radwell Parent, LLC +, a

Cash 6.75% + SF (0.75% Floor)vv

    12/01/22       04/01/29  

Senior

    5,896,458       5,925,940  

Rand Parent, LLC +, a, e

Cash 3.75% + SFvv

    08/09/24       03/17/30  

Senior

    2,586,951       5,596,133  

Raptor Parent, LLC +, a, e

Cash 6.525% + SF (0.75% Floor)vv

    04/06/22       04/01/29  

Senior

    1,534,749       1,542,423  

Recess Holdings, Inc. +, a

Cash 4.50% + SF (1.00% Floor)vv

    03/01/24       02/20/30  

Senior

    6,368,000       8,901,976  

Recorded Books Inc. +, a

Cash 4.00% + SFv

    06/17/22       08/29/25  

Senior

           

Red Planet Borrower, LLC +, a, f

Cash 3.75% + SF (0.50% Floor)v

    10/04/21       10/02/28  

Senior

    6,096,981       6,678,239  

Redstone Holdco 2 L.P. +, a

Cash 4.75% + SF (0.75% Floor)vv

    05/10/21       04/27/28  

Senior

    1,083,705       834,962  

Redstone Holdco 2 L.P. +, a

Cash 7.75% + SF (0.75% Floor)vv

    05/03/21       04/16/29  

Second Lien

    2,500,000       1,871,250  

Rent-A-Center, Inc. +, a

Cash 4.00% + SF (0.75% Floor)vv

    03/02/21       02/17/28  

Senior

    917,363       916,890  

Restaurant Technologies, Inc. +, a

Cash 4.25% + SF (0.50% Floor)vv

    04/06/22       04/02/29  

Senior

    3,412,500       3,244,537  

Riverside Assessments, LLC +, a, e

Cash 5.25% + SFvv

    03/19/24       03/19/31  

Senior

    391,832       31,674  

Riverside Assessments, LLC +, a

Cash 5.25% + SFvv

    03/19/24       03/19/31  

Senior

    2,703,393       2,647,368  

RL Datix Holdings (USA), Inc. +, a

Cash 5.50% + SFvvv

    04/25/24       04/30/31  

Senior

    2,399,040       2,361,838  

Rocket Software, Inc. +, a

Cash 4.25% + SFv

    12/05/18       11/28/28  

Senior

    5,742,477       5,752,900  

Rough Country, LLC +, a

Cash 3.50% + SF (0.75% Floor)v

    08/03/21       07/26/28  

Senior

    1,842,840       1,846,987  

Ryan, LLC +, a, e

Cash 4.50% + SF (0.50% Floor)v

    11/20/23       11/14/30  

Senior

    1,937,881       5,781,944  

Sabre GLBL Inc. +, a

Cash 3.50% + SF (0.50% Floor)v

    08/09/21       12/17/27  

Senior

    1,118,754       1,048,362  

Sabre GLBL Inc. +, a

Cash 3.50% + SF (0.50% Floor)vv

    08/09/21       12/17/27  

Senior

    712,020       667,220  

SCIH Salt Holdings, Inc. +, a

Cash 4.00% + SF (0.75% Floor)vv

    04/17/20       03/16/27  

Senior

    785,967       786,726  

Sedgwick Claims Management Services, Inc. +, a

Cash 3.75% + SFvv

    08/09/24       02/24/28  

Senior

    1,750,000       1,748,740  

Senneca Holdings, Inc. +, a

PIK 11.00%

    01/01/21       05/11/26  

Second Lien

    1,276,647       3  

Senneca Holdings, Inc. +, a

PIK 10.00%

    01/01/21       11/11/25  

1.5 Lien

    1,439,444       1  

Skopima Consilio Parent LLC +, a

Cash 4.00% + SF (0.76% Floor)vvvv

    05/18/21       04/30/28  

Senior

    4,546,130       4,544,720  

Skopima Consilio Parent LLC +, a

Cash 4.50% + SF (0.50% Floor)v

    10/11/23       05/12/28  

Senior

    8,237,750       8,257,068  

Sound Inpatient Physicians, Inc. +, a

Cash 5.50% + SF (1.00% Floor)vv

    06/04/24       06/28/28  

Senior

    578,791       592,175  

Sound Inpatient Physicians, Inc. +, a

Cash 3.50% + SFv

    07/01/24       06/28/28  

Senior

    1,150,936       1,035,842  

Sovos Compliance, LLC +, a

Cash 4.50% + SF (0.50% Floor)v

    08/16/21       08/11/28  

Senior

    4,639,168       4,643,134  

Spring Education Group, Inc. +, a

Cash 4.50% + SFvv

    09/29/23       10/04/30  

Senior

    4,472,253       4,510,268  

SS&C Technologies, Inc. +, a

Cash 2.00% + SFv

    05/14/24       04/29/31  

Senior

    3,750,953       3,754,629  

SSH Group Holdings, Inc. +, a

Cash 4.25% + SFvv

    06/05/19       07/30/25  

Senior

    938,137       946,111  

SSH Group Holdings, Inc. +, a

Cash 4.25% + SFvvvv

    06/05/19       07/30/25  

Senior

    2,334,363       2,354,205  

Star US Bidco, LLC +, a

Cash 4.25% + SF (1.00% Floor)v

    04/24/20       03/17/27  

Senior

    1,834,852       1,846,898  

Surgery Center Holdings, Inc. +, a

Cash 3.50% + SFv

    01/02/24       12/19/30  

Senior

    892,604       894,130  

Tacala Investment Corp. +, a

Cash 4.00% + SF (0.75% Floor)v

    02/08/24       01/31/31  

Senior

    2,388,000       2,395,594  

Tank Holding Corp. +, a, e

Cash 5.75% + SF (0.75% Floor)vv

    03/31/22       03/26/26  

Senior

    21,061,215       21,292,174  

Telenet Financing USD LLC +, a

Cash 2.00% + SFv

    04/27/20       04/30/28  

Senior

    5,400,000       5,216,076  

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

15

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Private Equity Investments (continued)
Direct Investments * (continued)

Direct Debt (continued)

Interest

 

Acquisition
Date

   

Maturity
Date

 

Investment
Type

 

Principal

   

Fair
Value
**

 

North America (continued)

                                   

Thevelia (US), LLC +, a

Cash 3.75% + SFvv

    03/29/23       06/18/29  

Senior

  $ 6,819,139     $ 6,837,039  

Tivity Health Inc +, a

Cash 6.00% + SF (0.75% Floor)v

    06/28/22       06/28/29  

Senior

    15,338,665       15,142,401  

Tivity Health, Inc. +, a

Cash 5.00% + SFv

    07/15/24       06/28/29  

Senior

    5,203,958       5,137,371  

TLP Acquisition Holdings, LLC +, a

Cash 8.00% + SF (1.00% Floor)v

    02/26/19       02/25/25  

Mezzanine

    21,681,108       21,559,040  

Tory Burch LLC +, a

Cash 3.50% + SF (0.50% Floor)v

    04/30/21       04/16/28  

Senior

    967,500       969,769  

Trident TPI Holdings, Inc. +, a

Cash 4.00% + SF (0.50% Floor)v

    09/22/21       09/15/28  

Senior

    1,654,519       1,659,052  

Trilon Group, LLC +, a, e

Cash 6.25% + SF (0.75% Floor)vv

    06/02/22       05/27/29  

Senior

    10,303,847       10,332,748  

Triton Water Holdings, Inc. +, a

Cash 3.25% + SF (0.50% Floor)vv

    04/19/21       03/31/28  

Senior

    1,354,504       1,353,692  

Truist Insurance Holdings, LLC +, a

Cash 3.25% + SFvv

    05/10/24       05/06/31  

Senior

    1,900,000       1,901,425  

UKG Inc. +, a

Cash 3.50% + SF (0.75% Floor)vv

    07/13/20       05/04/26  

Senior

    3,949,121       3,953,742  

Upstream Newco, Inc. +, a

Cash 4.25% + SFv

    08/04/21       11/20/26  

Senior

    6,157,606       5,360,965  

Utz Quality Foods, LLC +, a

Cash 3.00% + SFvv

    01/29/21       01/20/28  

Senior

    2,932,943       2,941,654  

Verde Purchaser, LLC +, a

Cash 4.125%

    05/02/24       11/15/28  

Senior

    5,000,000       4,917,869  

Verde Purchaser, LLC +, a

Cash 4.50% + SFvv

    05/10/24       11/30/30  

Senior

    6,683,250       6,636,601  

Virtusa Corp. +, a

Cash 3.75% + SF (0.75% Floor)vv

    02/28/22       02/11/28  

Senior

    3,040,720       3,043,001  

Vision Solutions, Inc. +, a

Cash 4.00% + SF (0.75% Floor)vv

    05/06/21       04/24/28  

Senior

    3,783,000       3,691,130  

Vision Solutions, Inc. +, a

Cash 7.25% + SF (0.75% Floor)vv

    09/07/21       04/23/29  

Second Lien

    2,300,000       2,166,313  

Vortex Opco, LLC +, a

Cash 4.25% + SFv

    09/03/24       12/17/28  

Senior

    614,428       447,764  

VS Buyer, LLC +, a

Cash 3.25% + SFvv

    04/10/20       02/28/27  

Senior

    3,810,450       3,819,976  

Waystar Technologies, Inc. +, a

Cash 2.75% + SFv

    06/24/24       10/22/29  

Senior

    451,922       452,772  

Weld North Education LLC +, a

Cash 3.50% + SF (0.75% Floor)vv

    01/06/21       12/21/27  

Senior

    8,212,021       8,219,741  

Whatabrands LLC +, a

Cash 2.75% + SFv

    06/10/24       08/03/28  

Senior

    2,985,000       2,984,269  

White Cap Supply Holdings, LLC +, a

Cash 3.25% + SFv

    06/06/24       10/19/29  

Senior

    2,900,000       4,571,907  

Windsor Holdings III, LLC +, a

Cash 4.50% + SFv

    08/07/23       08/01/30  

Senior

    2,278,064       2,291,699  

Woof Holdings, Inc. +, a

Cash 7.25% + SF (0.75% Floor)vv

    01/08/21       12/22/28  

Second Lien

    7,200,000       3,484,800  

Woof Holdings, Inc. +, a

Cash 3.75% + SF (0.75% Floor)vv

    09/26/23       12/21/27  

Senior

    2,964,168       2,003,274  

WWEX UNI TopCo Holdings, LLC +, a

Cash 4.25% + SF (0.75% Floor)vv

    08/03/21       07/26/28  

Senior

    2,625,750       2,641,478  

YI Group Midco, LLC +, a, e

Cash 5.75% + SF (1.00% Floor)v

    12/01/23       12/01/29  

Senior

    6,114,738       5,853,547  

Zacapa S.à.r.l. +, a

Cash 4.25% + SF (0.50% Floor)vv

    07/31/18       03/22/29  

Senior

    7,657,439       7,679,569  

Total North America (6.61%)

                                1,029,236,338  
                                     

Rest of World (0.03%)

AI Sirona (Luxembourg) Acquisition S.à.r.l. +, a

Cash 5.00% + E#

    05/17/24       09/30/28  

Senior

    5,437,714       5,619,376  

Total Rest of World (0.03%)

                                5,619,376  
                                     

Western Europe (4.36%)

Acuris Finance US, Inc. +, a

Cash 4.00% + SF (0.50% Floor)vv

    03/11/21       02/16/28  

Senior

    420,430       419,030  

AD Education +, a

PIK 8.50%

    06/21/22       03/30/29  

Mezzanine

    14,770,114       15,940,425  

AEA International Holdings (Luxembourg) S.à.r.l. +, a

Cash 3.75% + SF (0.50% Floor)vv

    09/15/21       09/07/28  

Senior

    2,237,123       2,239,920  

AI PLEX AcquiCo GmbH +, a

Cash 5.00% + SFv

    08/23/19       07/31/26  

Senior

    4,760,193       4,498,382  

Albion Financing 3 S.à.r.l +, a

Cash 5.51% + SF (0.50% Floor)vv

    01/14/22       08/17/26  

Senior

    3,927,656       3,957,114  

Alcumus +, a, e

Cash 5.75% + S>>

    03/09/22       03/09/29  

Senior

    1,984,236       1,892,069  

Altice France S.A. +, a

Cash 5.50% + SFvv

    01/27/21       08/14/26  

Senior

    3,795,309       3,100,293  

Amer Sports Company +, a

Cash 3.25% + SFvv

    02/26/24       02/17/31  

Senior

    1,995,250       2,002,732  

Anticimex Global AB +, a

Cash 3.40% + SFvv

    06/18/24       11/16/28  

Senior

    2,686,500       2,691,537  

Artemis Acquisitions (UK) Limited +, a

Cash 3.75% + E##

    06/25/24       06/26/31  

Senior

    4,000,000       4,474,851  

Asgard Investments B.V. +, a

Cash 5.50% + E##

    03/15/22       03/15/29  

Senior

    13,721,320       13,924,642  

Aston Finco S.à.r.l. +, a

Cash 4.25% + SFv

    11/14/19       10/09/26  

Senior

    2,674,000       2,548,656  

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

16

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Private Equity Investments (continued)
Direct Investments * (continued)

Direct Debt (continued)

Interest

 

Acquisition
Date

   

Maturity
Date

 

Investment
Type

 

Principal

   

Fair
Value
**

 

Western Europe (continued)

                                   

Aston Finco S.à.r.l. +, a

Cash 8.25% + S>

    10/25/19       10/09/27  

Second Lien

  $ 36,733,592     $ 34,273,397  

Athena Bidco +, a

Cash 4.00% + E###

    03/06/24       04/14/31  

Senior

    3,691,558       3,824,136  

Athena BidCo GmbH +, a

Cash 2.75% + E###

    05/22/24       03/31/27  

Senior

    5,414,368       5,586,839  

Auris Luxembourg III S.à.r.l. +, a, e

Cash 3.75% + SFvvv

    04/04/19       02/27/26  

Senior

    5,287,146       5,295,421  

Auris Luxembourg III S.à.r.l. +, a

Cash 4.50% + E###

    06/12/24       02/27/26  

Senior

    4,339,194       4,476,592  

Babar Bidco +, a

Cash 4.00% + E###

    12/04/20       11/17/27  

Senior

    1,214,051       1,108,879  

Barentz International B.V. +, a

Cash 4.00% + SFvv

    03/01/24       03/30/31  

Senior

    2,194,500       2,206,394  

Biscuit Holding S.A.S +, a

Cash 4.00% + E###

    06/03/24       02/12/27  

Senior

    4,325,208       4,170,106  

BME Group Holding B.V. +, a

Cash 4.75% + E##

    03/22/24       10/30/26  

Senior

    5,401,976       5,216,009  

Breeze Buyer B.V. +, a

Cash 6.00% + E##

    01/10/24       01/10/31  

Senior

    19,233,629       19,507,199  

Breeze Buyer B.V. +, a

Cash 5.75% + E##

    01/10/24       01/10/31  

Senior

    1,301,506       1,334,263  

CAB +, a

Cash 3.50% + E##

    06/12/24       02/09/28  

Senior

    10,759,524       10,651,798  

Casper Bidco SAS +, a

Cash 3.88% + E#

    03/01/24       03/21/31  

Senior

    6,305,908       6,614,400  

CD&R Firefly Bidco Limited +, a

Cash 6.00% + S>>

    08/31/18       06/23/25  

Senior

    7,113,072       7,387,878  

CD&R Firefly Bidco Limited +, a, f

Cash 5.75% + S>>

    03/16/24       06/21/28  

Senior

    1,907,075       8,725,026  

CEP V Investment 22 S.à.r.l. (Lux) +, a

PIK 8.25% + SFv

    02/28/22       08/31/30  

Mezzanine

    7,520,983       7,488,845  

CEP V Investment 22 S.à.r.l. (Lux) +, a

PIK 8.25% + E###

    02/28/22       08/31/30  

Mezzanine

    1,060,313       1,060,381  

Chrysaor Bidco S.à.r.l. +, a, f

Cash 3.50% + SFvv

    05/15/24       05/14/31  

Senior

    192,814       193,827  

Chrysaor Bidco S.à.r.l. +, a

Cash 3.50% + SFvv

    05/15/24       07/17/31  

Senior

    2,607,186       2,620,873  

Cidron Kuma 2 S.à.r.l. +, a

Cash 13.00% + E (0.50% Floor)####

    01/01/21       02/28/26  

Second Lien

    1,209,477       1,025,981  

Cimpress plc +, a

Cash 3.00% + SFv

    05/17/24       05/17/28  

Senior

    6,368,000       6,383,920  

Constellation Automotive Group Limited +, a

Cash 4.75% + S>>>

    09/03/21       07/28/28  

Senior

    1,387,192       1,243,770  

Constellation Automotive Limited +, a

Cash 7.50% + S>>>

    10/18/21       07/30/29  

Second Lien

    1,372,084       955,575  

Constellation BidCo GmbH +, a

Cash 5.25% + E##

    10/26/22       06/27/29  

Senior

    26,760,488       29,568,318  

Constellation HoldCo GmbH +, a, e

Cash 5.15% + E##

    08/08/24       08/08/31  

Senior

    1,110,043       1,108,812  

CTEC III GmbH +, a

Cash 3.50% + E##

    03/29/18       03/07/25  

Senior

    14,737,672       14,599,006  

DataCo AcquiCo GmbH +, a

Cash 6.00% + E###

    01/26/24       01/31/31  

Senior

    9,473,132       9,532,823  

Dorna Sports, S.L. +, a

Cash 3.25% + E###

    06/25/24       03/30/29  

Senior

    5,374,619       5,595,824  

Dragon Bidco Limited +, a

Cash 5.75% + S>>

    03/09/22       03/09/29  

Senior

    8,941,459       9,114,424  

Eagle Bidco Limited +, a

Cash 3.75% + E#

    09/07/23       03/20/28  

Senior

    7,386,454       7,709,414  

Envirotainer +, a, e

Cash 5.75% + E##

    07/29/22       07/27/29  

Senior

    8,191,195       8,910,143  

Envirotainer +, a

Cash 5.75% + SF (0.75% Floor)vv

    07/29/22       07/27/29  

Senior

    4,089,559       4,063,030  

Europa University Education Group +, a

Cash 3.75% + E###

    06/13/24       06/13/31  

Senior

    3,300,000       3,706,891  

Financiere Astek +, a, e

Cash 6.50% + E##

    04/25/24       04/25/31  

Senior

    1,749,645       1,812,017  

Financiere Astek +, a

Cash 6.50% + E##

    04/25/24       04/25/31  

Senior

    6,333,943       6,629,544  

Financière Mendel +, a

Cash 3.25% + SFvv

    12/06/23       11/12/30  

Senior

    2,388,000       2,395,964  

Froneri International Limited +, a, e

Cash 2.25% + SFv

    07/05/24       01/29/27  

Senior

    3,979,221       3,972,834  

Fusilli AcquiCo S.à.r.l. +, a

Cash 5.25% + E###

    01/27/22       04/12/26  

Senior

    6,845,735       7,016,145  

Grupo Iberica de Congelados, SA +, a

Cash 7.12% + E#

    06/28/19       11/28/24  

Senior

    459,370       408,770  

Grupo Iberica de Congelados, SA +, a

Cash 7.75% + E##

    06/28/19       11/28/24  

Senior

    513,326       456,783  

Gulfstream Bidco AS +, a

Cash 5.00% + SFvv

    01/19/24       01/19/31  

Senior

    3,676,000       3,585,742  

HNVR Holdco Limited +, a

Cash 5.25% + E###

    01/25/22       09/12/27  

Senior

    3,321,745       3,365,548  

HNVR Holdco Limited +, a

Cash 4.25% + E###

    03/22/24       09/12/27  

Senior

    6,567,909       6,843,281  

Holding Socotec SAS +, a

Cash 4.00% + SF (0.75% Floor)vv

    09/10/21       06/30/28  

Senior

    1,455,000       1,455,909  

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

17

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Private Equity Investments (continued)
Direct Investments * (continued)

Direct Debt (continued)

Interest

 

Acquisition
Date

   

Maturity
Date

 

Investment
Type

 

Principal

   

Fair
Value
**

 

Western Europe (continued)

                                   

HomeVi SAS +, a

Cash 3.25% + E##

    05/10/24       10/31/26  

Senior

  $ 5,715,208     $ 10,754,155  

Hunter Douglas NV +, a

Cash 3.50% + SF (0.50% Floor)vv

    03/07/22       02/26/29  

Senior

    8,719,377       8,670,330  

Hunter Holdco 3 Limited +, a

Cash 4.25% + SF (0.50% Floor)vv

    08/26/21       08/19/28  

Senior

    10,285,188       10,246,618  

IGT Holding IV AB +, a

Cash 5.31% + SF (0.50% Floor)vv

    07/21/21       03/31/28  

Senior

    1,833,500       1,833,500  

Inception Finco S.à r.l. +, a

Cash 4.50% + SFvv

    03/15/24       04/18/31  

Senior

    1,097,250       1,106,165  

Ineos Quattro Holdings UK Limited +, a

Cash 3.75% + SFv

    03/17/23       03/01/30  

Senior

    1,975,000       1,979,938  

Infinity Bidco 1 Limited +, a

Cash 3.40% + E#

    07/03/24       07/06/28  

Senior

    3,241,938       3,328,998  

International Park Holdings B.V. +, a

Cash 5.00% + E###

    11/16/21       12/14/26  

Senior

    2,967,557       2,929,672  

ION Trading Finance Limited +, a

Cash 4.75% + SF (1.00% Floor)vv

    05/25/21       04/01/28  

Senior

    1,626,341       1,628,992  

Kouti B.V. +, a

Cash 3.175% + E##

    05/20/24       08/31/28  

Senior

    12,074,093       12,417,679  

Lernen Bidco Ltd. +, a

Cash 4.25% + E###

    06/16/23       04/24/29  

Senior

    6,523,196       6,719,275  

Loire UK Midco 3 Limited +, a

Cash 3.50% + SF (0.75% Floor)vv

    07/09/21       04/21/27  

Senior

    1,251,730       1,245,471  

Loire UK Midco 3 Limited +, a

Cash 3.00% + SFv

    06/08/20       04/21/27  

Senior

    1,341,675       1,333,712  

Lorca Holdco Limited +, a

Cash 3.50% + E###

    07/02/24       03/25/31  

Senior

    11,600,226       14,980,913  

Lorca Holdco Limited +, a

Cash 3.50% + SFvvv

    07/23/24       03/25/31  

Senior

    4,378,000       4,393,498  

Mar Bidco S.à.r.l. +, a

Cash 4.25% + SFvv

    07/30/21       07/06/28  

Senior

    2,910,000       2,822,700  

Matador Bidco S.à.r.l. +, a

Cash 4.25% + SFv

    08/01/24       07/16/29  

Senior

    8,523,676       8,555,640  

Nobel Bidco B.V. +, a

Cash 3.50% + E###

    06/12/24       09/01/28  

Senior

    5,423,992       5,510,212  

Nomad Foods Limited +, a

Cash 3.75% + SF (0.50% Floor)vv

    12/09/22       11/12/29  

Senior

    1,173,110       1,174,700  

Nouryon Finance B.V. +, a

Cash 3.50% + E#

    06/20/24       04/03/28  

Senior

    2,251,627       2,349,660  

Nouryon Finance B.V. +, a

Cash 4.00% + SFvv

    03/03/23       04/03/28  

Senior

    2,376,045       2,384,456  

One Hotels GmbH +, a

Cash 4.50% + E##

    06/12/24       04/02/31  

Senior

    6,725,751       6,948,857  

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

    32,102,236       34,161,503  

PEARLS (Netherlands) Bidco B.V. +, a

Cash 4.00% + SFvvv

    03/30/22       03/01/29  

Senior

    2,460,088       2,467,013  

PEARLS (Netherlands) Bidco B.V. +, a

Cash 4.00% + E##

    06/06/24       02/26/29  

Senior

    7,614,628       7,837,826  

Pegasus BidCo B.V. +, a

Cash 3.75% + SF (0.50% Floor)vv

    08/08/22       07/12/29  

Senior

    6,984,933       7,004,596  

Piolin II S.à.r.l. +, a

Cash 4.50% + E##

    06/11/24       09/16/29  

Senior

    10,240,413       10,643,946  

Planet US Buyer LLC +, a

Cash 3.50% + SFvv

    02/20/24       02/07/31  

Senior

    2,892,750       2,901,428  

Platin2025 Acquisition S.à.r.l. +, a

Cash 3.90% + E##

    05/28/24       12/29/28  

Senior

    6,524,382       6,681,436  

Rainbow Jvco Ltd. +, a

Cash 7.25% + E##; PIK 7.25%

    02/24/22       02/24/30  

Mezzanine

    9,405,746       9,335,671  

Rainbow UK Holdco Limited +, a

Cash 3.75% + E###

    05/31/24       02/26/29  

Senior

    11,935,918       12,279,258  

RC Acquisition II B.V. +, a

Cash 6.25% + E##

    12/19/23       12/18/30  

Senior

    9,234,378       9,391,118  

Rohm Holding GmbH +, a

Cash 4.50% + E### + PIK 0.25%

    06/28/24       01/31/29  

Senior

    6,433,497       6,306,286  

Sapphire Bidco B.V. +, a

Cash 3.00% + E##

    05/25/18       05/05/25  

Senior

    2,271,578       2,245,239  

Seren Bidco AB +, a

Cash 7.25% + SR ¤¤

    11/16/21       11/16/29  

Second Lien

    16,653,255       14,200,028  

Sevetys Invest +, a, e

Cash 6.25% + E##

    12/16/22       08/03/29  

Senior

    15,740,503       16,040,379  

Sigma Holdco B.V. +, a

Cash 4.75% + SFvvv

    09/20/23       01/02/28  

Senior

    5,890,753       5,876,556  

Sigma Holdco B.V. +, a

Cash 4.25% + SFvvv

    08/26/24       01/03/28  

Senior

    2,992,474       2,985,262  

Skywalker BidCo GmbH +, a

Cash 6.00% + E###

    12/20/23       12/20/30  

Senior

    6,537,633       6,633,283  

Skywalker BidCo GmbH +, a, e

Cash 6.00% + E###

    12/20/23       12/20/30  

Senior

    724,157       743,453  

Speedster BidCo GmbH +, a

Cash 2.50% + E###

    06/17/24       03/31/27  

Senior

    10,722,920       11,180,263  

Sport Group Holding GMBH +, a

Cash 4.25% + E##

    06/07/24       06/06/31  

Senior

    2,600,000       2,916,634  

Starfruit Finco B.V. +, a

Cash 3.50% + SFvv

    11/14/18       10/01/25  

Senior

    2,722,548       2,731,491  

Summer (BC) Bidco B LLC +, a

Cash 5.00% + SF (0.75% Floor)vv

    09/08/21       12/04/26  

Senior

    970,169       973,807  

team.blue Finco S.à.r.l. +, a

Cash 3.20% + E#

    06/25/21       03/27/28  

Senior

    11,959,050       11,900,716  

TK Elevator Midco GmbH +, a

Cash 3.50% + SF (0.5% Floor)vvv

    03/11/24       04/30/30  

Senior

    3,374,564       3,384,586  

TMF Sapphire Bidco B.V. +, a

Cash 5.00% + SFvv

    07/25/23       05/03/28  

Senior

    1,389,518       1,397,618  

Touchdown Acquirer Inc. +, a, e

Cash 3.25% + SFvv

    03/11/24       02/07/31  

Senior

    3,855,689       3,856,286  

UPC Financing Partnership +, a

Cash 2.925% + SFv

    07/08/24       01/31/29  

Senior

    5,000,000       4,981,950  

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

18

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Private Equity Investments (continued)
Direct Investments * (continued)

Direct Debt (continued)

Interest

 

Acquisition
Date

   

Maturity
Date

 

Investment
Type

 

Principal

   

Fair
Value
**

 

Western Europe (continued)

                                   

Vertical Midco GmbH +, a

Cash 3.50% + SFvv

    09/09/20       07/30/27  

Senior

  $ 3,842,677     $ 3,854,090  

Virgin Media Bristol LLC +, a

Cash 3.25% + SFv

    06/25/24       01/31/29  

Senior

    10,000,000       9,565,050  

Virgin Media Bristol, LLC +, a

Cash 2.50% + SFv

    02/07/18       01/31/28  

Senior

    5,486,250       5,267,405  

ZF Invest +, a

Cash 3.475% + E###

    06/04/24       07/12/28  

Senior

    5,222,419       5,322,057  

Ziggo Financing Partnership +, a

Cash 2.50% + SFv

    02/27/20       04/30/28  

Senior

    10,000,000       9,773,450  

Total Western Europe (4.36%)

    679,047,207  
                                     

Total Direct Debt (11.43%)

  $ 1,781,491,597  
                                     

Total Direct Investments (66.64%)

  $ 10,381,914,581  

 

Private Equity Investments (continued)
Secondary Investments
*, c (12.64%)

 

Acquisition
Date

   

Fair
Value

 

Asia - Pacific (0.96%)

Affinity Asia Pacific Fund IV (No.2) L.P. +, a, e

    09/30/24     $ 5,942,112  

Archer Capital Fund 5 +, a, e

    09/30/24       242,977  

Crescent Capital Partners IV, LP +, a, e

    09/30/24       236,399  

CVC Capital Partners Asia Pacific III, L.P. +, a, e

    01/11/13       209,701  

KV Asia Capital Fund I L.P. +, a, e

    09/30/24       2,192,317  

MBK Partners Colonel Fund, L.P. +, a, e

    09/20/21       86,329,292  

The Baring Asia Private Equity Fund VII, L.P. +, a, e

    03/31/24       4,884,137  

TPG Asia VII (B), L.P. +, a, e

    12/07/18       16,596,156  

TRG Growth Partnership (Offshore) II, L.P. +, a, e

    08/02/10       24,141  

TRG Growth Partnership II, L.P. +, a, e

    07/08/10       63,447  

Yunfeng Capital Fund III, L.P. +, a, e

    05/18/21       29,357,823  

Yunfeng Capital Fund IV, L.P. +, a, e

    05/31/21       3,697,748  

Total Asia - Pacific (0.96%)

            149,776,250  
                 

North America (8.57%)

Abingworth Bioventures V, L.P. +, a, e

    06/30/12       3,503  

ACP Investment Fund, L.P. +, a, e

    09/30/24       269,213  

Apollo Investment Fund VII, L.P. +, a, e

    07/01/10       2  

Ares PE Extended Value Fund, L.P. +, a, e

    11/14/19       36,347,621  

ASP SEC Exchange Fund II LP +, a, e

    09/30/24       8,533,169  

Avenue Golden Continuation Fund PV, L.P. +, a, e

    04/26/22       112,451,881  

Bain Capital Fund X, L.P. +, a, e

    06/30/11       4,520,491  

Bain Capital Venture Fund 2009, L.P. +, a, e

    09/30/24       266,733  

Bain Capital Venture Fund 2012, L.P. +, a

    09/30/24       1,906,167  

Berkshire Fund VIII, L.P. +, a, e

    09/03/21       15,583,566  

Berkshire Fund VIII, L.P. +, a, e

    09/30/24       797,889  

Berkshire Fund X-A, L.P. +, a, e

    09/03/21       16,052,502  

Bertram Growth Capital II-A, L.P. +, a, e

    09/30/15       11,403  

Carlyle Partners VII, L.P. +, a, e

    02/15/23       31,600,409  

Carlyle Partners VIII, L.P. +, a, e

    03/10/23       4,577,250  

Centerbridge Seaport Acquisition Fund, L.P. +, a, e

    05/12/22       129,560  

Clayton, Dubilier & Rice Fund VIII, L.P. +, a, e

    03/29/12       33,400  

Cortec Group Fund V, L.P. +, a, e

    09/30/24       106  

DST Opportunities Access Offshore L.P. +, a, e

    09/30/20       6,003,725  

ECP Terra-Gen Growth Fund, L.P. +, a, e

    03/23/21       4,130,907  

EETF Sidecar, L.P. +, a, e

    04/30/21       5,452,025  

EnCap Energy Co-Investment Fund I-C, L.P. +, a, e

    04/30/21       1,063,646  

EnCap Energy Transition Fund I, L.P. +, a, e

    04/30/21       2,518,693  

Energy Capital Partners Credit Solutions II, L.P. +, a, e

    02/03/21       3,064,887  

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

19

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Private Equity Investments (continued)
Secondary Investments
*, c (continued)

 

Acquisition
Date

   

Fair
Value

 

North America (continued)

Energy Capital Partners III, L.P. +, a, e

    02/01/21     $ 6,328,257  

Fengate Everest Continuation Fund L.P. +, a, d, e

    06/17/24       18,301,124  

Frazier Healthcare VI, L.P. +, a

    06/30/12       134,136  

FS Equity Partners V, L.P. +, a, e

    08/07/12       13,261  

GA Continuity Fund I L.P. (Bermuda) +, a, e

    06/30/21       86,496,197  

General Atlantic Investment Partners 2021, L.P. +, a, e

    07/02/21       7,776,312  

General Atlantic Investment Partners 2023, L.P. +, a, e

    12/01/22       1,681,182  

Genstar Capital Partners IX, L.P. +, a, e

    03/31/24       2,596,074  

Genstar Capital Partners V, L.P. +, a, e

    09/30/15       1,547  

Genstar IX Opportunities Fund I +, a, e

    03/31/24       1,259,782  

Green Equity Investors Side CF, L.P. +, a, e

    04/16/21       47,525,259  

Gridiron Energy Feeder I, L.P. +, a, e

    05/15/17       31,599,235  

Gryphon Partners 3.5, L.P. +, a, e

    05/21/13       110,939  

Gryphon Partners IV L.P. +, a, e

    02/08/16       15,061,081  

H.I.G. Bayside Debt & LBO Fund II, L.P. +, a, e

    12/30/10       123,379  

Icon Partners IV, L.P. +, a, e

    05/26/21       31,827,014  

Icon Partners V, L.P. +, a, e

    12/27/21       95,382,096  

Index Ventures Life VI (Jersey), L.P. +, a, e

    09/30/24       383,971  

Insight Venture Partners Continuation Fund, L.P. +, a, e

    09/09/19       59,078,972  

KKR Associates Indigo Equity Partners, L.P. +, a

    06/09/22       122,073,864  

KSL Capital Partners CV I, L.P. +, a, e

    05/23/22       54,939,424  

Lee Equity Partners II, L.P. +, a, e

    06/30/17       6,716,584  

Lee Equity Partners Realization Fund, L.P. +, a

    06/30/17       6,029,409  

LEP Captive Co-Invest II, L.P. +, a

    07/01/22       18,350,630  

Madison Dearborn Capital Partners V, L.P. +, a, e

    03/31/11       1,919  

Madison Dearborn Capital Partners VIII, L.P. +, a, e

    03/15/21       9,212,681  

Mainsail Partners III, L.P. +, a, e

    09/30/24       368,022  

Marlin Equity III, L.P. +, a, e

    09/30/24       33,754  

Monomoy Capital Partners II, L.P. +, a, e

    09/30/15       125,330  

New Enterprise Associates 17, L.P. +, a, e

    09/30/20       6,664,017  

NGP Natural Resources X, L.P. +, a, e

    09/30/24       297,062  

Northgate Growth Fund, L.P. +, a

    12/20/19       8,089,356  

NVP VIII PG, L.P. +, a, e

    05/31/19       84,426,614  

Oak Investment Partners XII, L.P. +, a

    06/28/12       1,683  

Providence Equity Partners IV, L.P. +, a, e

    06/30/11       976  

Providence Equity Partners V, L.P. +, a, e

    06/30/11       7,072  

Providence Equity Partners VI-A, L.P. +, a, e

    06/30/11       96,086  

Providence Equity Partners VII-A, L.P. +, a, e

    06/30/13       1,174,843  

PT2, L.P. +, a, e

    12/21/21       12,875,394  

Redpoint Omega II, L.P. +, a

    09/30/24       2,681,172  

Redpoint Ventures IV, L.P. +, a

    09/30/24       596,448  

Revelstoke EPIC Fund I, L.P. +, a, e

    11/20/19       71,815,269  

RoundTable Healthcare Partners III, L.P. +, a, e

    09/30/24       924,059  

Samson Partners, L.P. +, a, e

    12/21/20       50,467,810  

Sigma Partners 6, L.P. +, a

    09/30/24       565,941  

Sigma Partners 7, L.P. +, a

    09/30/24       220,673  

Sigma Partners 8, L.P. +, a

    09/30/24       498,375  

Silver Lake Partners III, L.P. +, a, e

    03/31/13       968,388  

Silver Lake Partners V, L.P. +, a, e

    09/30/20       10,145,803  

Silver Lake Partners VI, L.P. +, a, e

    09/30/22       43,668,918  

SL SPV-1, L.P. +, a

    12/01/17       3,695,269  

SL SPV-2, L.P. +, a

    06/30/10       7,105,822  

STG IV, L.P. +, a, e

    09/30/24       374,457  

Sun Capital Partners V, L.P. +, a, e

    09/30/13       1,463,460  

TA Atlantic & Pacific VI, L.P. +, a, e

    09/30/15       47,814  

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

20

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Private Equity Investments (continued)
Secondary Investments
*, c (continued)

 

Acquisition
Date

   

Fair
Value

 

North America (continued)

TA Atlantic and Pacific VII-A L.P. +, a, e

    09/30/24     $ 3,221,205  

TA Subordinated Debt Fund III, L.P. +, a, e

    09/30/24       13,743  

TA XI, L.P. +, a, e

    09/30/15       782,347  

TCV VII (A), L.P. +, a, e

    09/30/13       282,542  

TorQuest Partners Fund (U.S.) II, L.P. +, a, e

    09/30/15       209,065  

TPG Healthcare Partners, L.P. +, a, e

    04/01/24       3,247,547  

TPG Partners V, L.P. +, a, e

    07/11/11       5,054  

TPG Partners VI, L.P. +, a, e

    12/31/12       325,932  

TPG Partners VIII, L.P. +, a, e

    04/01/24       8,457,520  

Trident VIII, L.P. +, a, e

    09/30/22       31,529,831  

TSCP CV II, L.P. +, a, e

    09/09/24        

TSCP CV II, L.P. +, a

    09/09/24       4,016,292  

Vistria Fund III, L.P. +, a, e

    07/29/19       15,974,816  

Vistria Fund IV, L.P. +, a, e

    10/01/22       42,534,331  

Vistria Fund V, L.P. +, a, e

    03/31/23       2,557,739  

Warburg Pincus Private Equity X, L.P. +, a

    09/28/12       231,301  

Welsh, Carson, Anderson & Stowe XI, L.P. +, a

    09/30/24       9,940  

Welsh, Carson, Anderson & Stowe XII, L.P. +, a, e

    12/31/18       29,061,110  

Welsh, Carson, Anderson & Stowe XIII, L.P. +, a, e

    12/20/18       5,314,841  

Total North America (8.57%)

            1,335,498,120  
                 

Rest of World (0.05%)

Pitango Venture Capital Fund VI L.P. +, a, e

    09/30/24       6,542,978  

Victoria South American Partners II, L.P. +, a, e

    09/30/24       629,329  

Total Rest of World (0.05%)

            7,172,307  
                 

Western Europe (3.06%)

3i Eurofund Vb, L.P. +, a

    09/30/09       17,955  

3i Growth Capital B, L.P. +, a, e

    10/01/14       64,998  

Abingworth Bioventures III, L.P. +, a, e

    09/30/15       3,668  

Abingworth Bioventures V Co-Investment Growth Equity Fund, L.P. +, a, e

    06/30/12       394  

Advent International GPE VI, L.P. +, a

    09/30/10       278,011  

Alchemy Special Opportunities Fund II L.P. +, a, e

    09/30/24       436,442  

Aparca8 Capital Estacionamientos, S.C.R., S.A. +, a, d, e

    12/15/23       14,330,350  

Apax Europe VI - A, L.P. +, a, e

    07/01/11       34,398  

Apax Europe VII - B, L.P. +, a, e

    04/30/11       7,323  

Astorg IQ-EQ Fund SCSp +, a, e

    01/13/22       27,726,586  

Astorg V FCPR +, a, e

    09/30/24       9,138  

BC European Capital IX, L.P. +, a, e

    09/30/14       2,001,109  

Carlyle Europe Partners II, L.P. +, a, e

    12/28/12       12,253  

Carlyle Europe Partners III, L.P. +, a, e

    12/28/12       273,768  

CCP IX L.P. No.2 +, a

    09/30/14       42,012  

CD&R Value Building Partners I, L.P. +, a

    12/17/21       64,955,297  

Charterhouse Capital Partners IX +, a, e

    09/30/24       22,107  

CVC Capital Partners Pachelbel (A) SCSp +, a, e

    07/08/24       1,359,055  

CVC Capital Partners VII L.P. +, a, e

    03/31/24       12,747,550  

CVC Capital Partners VIII, L.P. +, a, e

    03/31/24       11,096,024  

Daiwa ICP European Infrastructure 1, L.P. +, a, e

    12/22/22       70,226,746  

DBAG Fund VI (Guernsey) L.P. +, a, e

    09/30/24       257,984  

EPIC I-b Fund SLP +, a, e

    11/30/20       27,602,242  

ESP Golden Bear Europe Fund +, a, e

    12/31/16       404,467  

F2i III +, a, e

    07/01/24       7,606,351  

Galileo III FCPR +, a, e

    09/30/15       30,843  

Graphite Capital Partners VII, L.P. +, a, e

    09/30/15       242,727  

HitecVision Asset Solutions, L.P. +, a, e

    09/30/24       14,808  

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

21

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Private Equity Investments (continued)
Secondary Investments
*, c (continued)

 

Acquisition
Date

   

Fair
Value

 

Western Europe (continued)

HitecVision SpringPoint L.P. +, a, e

    09/30/24     $ 2,252  

HitecVision V, L.P. +, a, e

    09/30/24       9,435  

HitecVision VI, L.P. +, a, e

    09/30/24       1,410,118  

Index Ventures Growth II (Jersey), L.P. +, a

    09/30/24       1,368,886  

Index Ventures VI (Jersey), L.P. +, a, e

    09/30/24       10,618,198  

Industrial Opportunity Partners II, L.P. +, a, e

    09/30/24       154,684  

Investindustrial V L.P. +, a

    09/30/24       1,504,486  

Italian Private Equity Fund IV, L.P. +, a, e

    01/29/16       4,171  

KKR European Fund III, L.P. +, a, e

    11/01/10       78,264  

Montagu+ SCSp +, a, e

    12/06/21       65,921,315  

Permira Europe II, L.P. +, a

    11/29/13       4,726  

Permira Europe III, L.P. +, a

    09/30/13       7,411  

Permira VII L.P. +, a, e

    09/29/22       42,118,262  

Phoenix Equity Partners 2010 LP +, a

    09/30/24       4,761  

Prime Ventures IV C.V. +, a, e

    09/30/24       1,779,369  

Rivean Special Opportunity Fund I Coöperatief U.A. +, a, e

    11/29/22       45,788,848  

Riverside Europe Fund IV, L.P. +, a, e

    09/30/14       90,979  

Sixth Cinven Fund (No.2) Limited Partnership +, a, e

    03/31/24       3,539,835  

STG Alternative Investments S.C.A. SICAV-RAIF +, a, e

    09/17/21       36,670,086  

The Seventh Cinven Fund, L.P. +, a, e

    03/31/24       8,642,959  

Trilantic Capital Partners V (Europe) S.C.A., SICAR +, a, e

    11/20/20       7,027,318  

Trilantic Europe VI SCSp +, a, e

    12/10/20       4,832,493  

Turkish Private Equity Fund III L.P. +, a, e

    09/30/24       3,998,809  

Total Western Europe (3.06%)

            477,382,271  
                 

Total Secondary Investments (12.64%)

          $ 1,969,828,948  
                 

Primary Investments *, c (14.05%)

               

Asia - Pacific (0.87%)

               

Bain Capital Asia V, L.P. +, a, e

    09/01/23       192,954  

Baring Asia Private Equity Fund V, L.P. +, a, e

    12/01/10       285,617  

BGH Capital Fund I +, a, e

    03/01/18       19,767,830  

BGH Capital VCLP II +, a, e

    02/01/22       550,761  

CPEChina Fund III, L.P. +, a, e

    03/28/18       31,455,880  

Hony Capital Fund VIII, L.P. +, a, e

    10/30/15       8,581,250  

Hony Capital Partners V, L.P. +, a, e

    12/15/11       2,663,269  

J-STAR No.4-C, L.P. +, a, e

    08/02/19       14,278,172  

J-STAR No.5-B, L.P. +, a, e

    02/28/22       2,150,678  

Kedaara Capital Growth Fund IV +, a, e

    04/03/24       34,279  

Kedaara Capital III Limited +, a, e

    06/17/21       7,204,403  

KKR Asian Fund IV SCSp +, a, e

    05/29/20       4,104,648  

Primavera Capital Fund III L.P. +, a, e

    05/09/18       10,959,376  

Primavera Capital Fund IV, L.P. +, a, e

    05/20/21       5,410,360  

Southern Capital Fund IV L.P. +, a, e

    01/26/18       3,461,853  

The Baring Asia Private Equity Fund VII, L.P. +, a, e

    07/10/18       8,796,426  

TPG ASIA VIII (B), L.P. +, a, e

    07/01/22       5,867,995  

Trustbridge Partners VI, L.P. +, a, e

    04/12/18       9,816,849  

Total Asia - Pacific (0.87%)

            135,582,600  
                 

North America (8.36%)

Advent Global Technology, L.P. +, a, e

    06/25/19       2,924,841  

AEA Investors Fund VII L.P. +, a, e

    02/08/19       4,145,361  

American Industrial Partners Capital Fund VII, L.P. +, a, e

    03/29/19       23,307,228  

American Industrial Partners Capital Fund VIII, L.P. +, a, e

    07/10/23       292,840  

Apollo Investment Fund IX, L.P +, a, e

    06/01/17       32,800,845  

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

22

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Private Equity Investments (continued)
Primary Investments
*, c (continued)

 

Acquisition
Date

   

Fair
Value

 

North America (continued)

Apollo Investment Fund VIII, L.P. +, a, e

    06/28/13     $ 2,804,206  

Ares Corporate Opportunities Fund IV, L.P. +, a, e

    04/19/12       1,785,221  

Ares Corporate Opportunities Fund V, L.P. +, a, e

    12/28/15       9,645,211  

Ares Corporate Opportunities Fund VI, L.P. +, a, e

    06/02/20       2,843,038  

Avista Capital Partners II, L.P. +, a, e

    01/01/14       1  

Bain Capital Fund XII, L.P. +, a, e

    06/30/17       17,930,124  

Bain Capital Fund XIII, L.P. +, a, e

    08/07/20       16,900,140  

Barings Transportation Fund, L.P. +, a, e

    09/23/21       13,770,133  

Berkshire Fund IX, L.P. +, a, e

    03/18/16       13,623,170  

Berkshire Fund XI-TE, L.P. +, a, e

    12/18/23        

Caltius Partners V-A, L.P. +, a, e

    12/02/14       5,681,867  

Carlyle Partners VII, L.P. +, a, e

    11/29/17       62,121,368  

Carlyle Partners VIII, L.P. +, a, e

    09/10/21       5,415,379  

Centerbridge Seaport Acquisition Fund, L.P. +, a

    04/27/22       1,017,047  

Clayton, Dubilier & Rice Fund IX, L.P. +, a, e

    07/31/13       5,926,486  

Clayton, Dubilier & Rice Fund X, L.P. +, a, e

    12/13/16       21,937,202  

Clayton, Dubilier & Rice Fund XI, L.P. +, a, e

    05/15/20       18,879,176  

Clayton, Dubilier & Rice Fund XII, L.P. +, a, e

    09/02/22       5,086,014  

Clearlake Capital Partners V, L.P. +, a, e

    12/15/17       31,445,446  

Clearlake Capital Partners VI, L.P. +, a, e

    12/10/19       22,496,404  

Clearlake Capital Partners VII, L.P. +, a, e

    09/23/21       9,948,073  

Clearlake Capital Partners VIII, L.P. +, a, e

    04/05/24        

Crescent Mezzanine Partners VI, L.P. +, a, e

    03/30/12       426,827  

Cressey & Company Fund VII-A L.P. +, a, e

    06/30/22       823,154  

ECP V, LP +, a, e

    08/19/22       2,656,107  

Frazier Healthcare Growth Buyout Fund X, L.P. +, a, e

    03/10/21       10,473,735  

Frazier Healthcare Growth Buyout Fund XI, L.P. +, a, e

    09/20/24        

Genstar AMBA CV, L.P. +, a

    04/01/23       562,061  

Genstar Capital Partners IX, L.P. +, a, e

    02/21/19       22,813,729  

Genstar Capital Partners VI, L.P. +, a, e

    09/01/12       373,466  

Genstar Capital Partners VII, L.P. +, a, e

    06/26/15       5,838,312  

Genstar Capital Partners VIII, L.P. +, a, e

    03/23/17       33,972,360  

Genstar Capital Partners X, L.P. +, a, e

    04/01/21       10,704,345  

Genstar Capital Partners XI, L.P. +, a, e

    04/26/23       183,783  

Genstar X Opportunities Fund, L.P. +, a, e

    08/13/21       2,666,576  

Genstar XI Opportunities Fund, L.P. +, a, e

    04/26/23       585,688  

GI Data Infrastructure Fund II LP +, a, d, e

    01/27/23       1,016,902  

GoldPoint Mezzanine Partners IV, L.P. +, a, e

    12/30/15       6,548,247  

Green Equity Investors IX, L.P. +, a, e

    03/01/22       5,861,939  

Green Equity Investors Side VIII, L.P. +, a, e

    10/18/19       35,552,190  

Gryphon Heritage Partners, L.P. +, a, e

    12/17/20       6,040,920  

Gryphon Partners V, L.P. +, a, e

    02/23/18       8,701,054  

Gryphon Partners VI, L.P. +, a, e

    12/17/20       8,651,303  

Harvest Partners IX, L.P. +, a, e

    09/24/21       4,455,666  

Harvest Partners VII, L.P. +, a, e

    12/14/15       10,057,856  

Harvest Partners VIII, L.P. +, a, e

    12/19/18       20,982,680  

Hellman & Friedman Capital Partners VII, L.P. +, a, e

    06/30/14       189,206  

Hellman & Friedman Capital Partners X, L.P. +, a, e

    05/10/21       12,523,912  

Hellman & Friedman Capital Partners XI, LP +, a, e

    03/31/23        

HGGC Fund IV, L.P. +, a, e

    04/08/22       2,032,984  

Icon Partners IV, L.P. +, a, e

    09/01/21       5,427,623  

Icon Partners V, L.P. +, a, e

    12/27/21       9,375,656  

Insight Partners XII (Co-Investors), L.P. +, a, e

    05/14/21       2,035,595  

Insight Partners XIII, L.P. +, a, e

    12/23/22       277,726  

Insight Venture Partners X, L.P. +, a, e

    07/06/18       14,769,963  

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

23

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Private Equity Investments (continued)
Primary Investments
*, c (continued)

 

Acquisition
Date

   

Fair
Value

 

North America (continued)

Insight Venture Partners XI, L.P. +, a, e

    12/17/19     $ 7,503,164  

Insight Ventures Partners XII, L.P. +, a, e

    05/14/21       5,930,442  

Jade Equity Investors II, L.P. +, a, e

    03/01/22       11,430  

K6 Private Investors, L.P. +, a, e

    06/28/24        

Khosla Ventures VIII, L.P. +, a, e

    01/06/23       772,809  

KKR Americas Fund XII L.P. +, a, e

    01/31/18       30,681,882  

KKR Associates Indigo Equity Partners, L.P. +, a

    10/01/22       1,760,025  

KKR North America Fund XI, L.P. +, a, e

    02/01/12       3,668,795  

KKR North America Fund XIII, SCSP +, a, e

    04/06/21       7,747,589  

Kleiner Perkins Caufield & Byers XIX LLC +, a, e

    03/05/20       11,136,906  

Kleiner Perkins Select Fund III, LLC +, a, e

    06/28/24        

Kleiner Perkins XXI, LLC +, a, e

    06/28/24        

Kohlberg TE Investors IX, L.P. +, a, e

    12/20/19       26,576,421  

Kohlberg TE Investors VIII, L.P. +, a, e

    08/04/16       26,345,639  

Kohlberg TE Investors X, L.P. +, a, e

    10/06/23       10,566  

Lee Equity Partners IV, L.P. +, a, e

    06/28/24       3,080,998  

Leeds Equity Partners VI, L.P. +, a, e

    11/25/16       17,345,076  

Lerer Hippeau Select Fund III, L.P. +, a, e

    12/20/19       6,513,080  

Lerer Hippeau VII, L.P. +, a, e

    12/20/19       3,246,318  

Lux Total Opportunities, L.P. +, a, e

    05/28/21       2,948,233  

Lux Ventures VII, L.P. +, a, e

    05/28/21       1,054,547  

Lux Ventures VIII, L.P. +, a, e

    04/03/23       1,125,464  

Madison Dearborn Capital Partners VIII, L.P. +, a, e

    03/20/20       8,732,401  

Mayfield Select III, L.P. +, a, e

    05/01/23        

Mayfield XVII, L.P. +, a, e

    05/01/23       37,500  

Nautic Partners IX-A, L.P. +, a, e

    03/12/19       7,585,836  

Nautic Partners VII-A, L.P. +, a, e

    06/27/14       2,508,277  

Nautic Partners X-A, L.P. +, a, e

    07/19/21       9,261,325  

Nautic Partners XI-A, L.P. +, a, e

    06/21/24        

NEA 18 Venture Growth Equity, L.P. +, a, e

    12/22/21       1,717,084  

New Enterprise Associates 14, L.P. +, a, e

    05/04/12       7,370,219  

New Enterprise Associates 17, L.P. +, a, e

    06/06/19       9,026,337  

New Enterprise Associates 18, L.P. +, a, e

    12/22/21       1,772,740  

New Mountain Capital V, L.P. +, a, e

    06/29/17       28,662,427  

New Mountain Partners VI, L.P. +, a, e

    10/16/20       24,545,663  

New Mountain Partners VII, L.P. +, a, e

    04/06/23       130,013  

NexPhase Capital Fund III-A, L.P. +, a, e

    09/01/16       15,617,024  

NexPhase Capital Fund V, L.P. +, a, e

    08/04/23       80,841  

Oak Hill Capital Partners IV, L.P. +, a, e

    04/28/17       7,249,160  

Oak Hill Capital Partners V, L.P. +, a, e

    12/21/18       35,611,813  

Oak Hill Capital Partners VI, L.P. +, a, e

    02/25/22       3,502,995  

Pamlico Capital V, L.P. +, a, e

    02/03/20       4,204,428  

PennantPark Credit Opportunities Fund II, L.P. +, a, e

    08/03/12       1,045,072  

Revelstoke Capital Partners Fund III, L.P +, a, e

    02/23/22       4,598,256  

Silver Lake Partners IV, L.P. +, a, e

    07/30/12       15,199,355  

Silver Lake Partners V, L.P. +, a, e

    03/31/17       46,646,064  

Silver Lake Partners VI, L.P. +, a, e

    06/04/20       7,487,686  

Silver Lake Partners VII, L.P. +, a, e

    05/26/22       3,360,180  

Spark Capital Growth Fund IV, L.P. +, a, e

    10/14/21       5,331,242  

Spark Capital Growth Fund V, L.P. +, a, e

    02/29/24        

Spark Capital VII, L.P. +, a, e

    10/14/21       2,303,278  

Spark Capital VIII, L.P. +, a, e

    02/29/24       80,000  

Sumeru Equity Partners Fund, L.P. +, a, e

    04/27/15       3,568,887  

Summit Partners Growth Equity Fund XI, L.P. +, a, e

    10/01/21       1,833,585  

TA Select Opportunities Fund II-B, L.P. +, a, e

    05/27/21       2,281,822  

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

24

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Private Equity Investments (continued)
Primary Investments
*, c (continued)

 

Acquisition
Date

   

Fair
Value

 

North America (continued)

TA XIII-B, L.P. +, a, e

    05/02/19     $ 19,269,549  

TA XIV-B, L.P. +, a, e

    05/27/21       10,561,708  

TCV X, L.P. +, a, e

    08/31/18       14,497,140  

TCV XI (A), L.P. +, a, e

    10/02/20       7,972,567  

The Veritas Capital Fund IX, L.P. +, a, e

    07/01/24        

Thompson Street Capital Partners IV, L.P. +, a, e

    12/10/15       5,460,813  

Thompson Street Capital Partners V, L.P. +, a, e

    05/04/18       8,871,442  

Thompson Street Capital Partners VI, L.P. +, a, e

    06/11/21       10,631,337  

TPG Partners IX, L.P. +, a, e

    12/23/22       849,908  

TPG Partners VII, L.P. +, a, e

    03/01/16       6,104,074  

TPG Partners VIII, L.P. +, a, e

    01/31/19       12,266,814  

Trident IX, L.P. +, a, e

    11/19/21       13,696,016  

Trident VII, L.P. +, a, e

    09/22/16       38,127,296  

Trident VIII, L.P. +, a, e

    04/05/19       25,470,921  

Trident X, L.P. +, a, e

    05/23/24        

Vista Equity Partners Fund VII, L.P. +, a, e

    08/31/18       20,690,350  

Vista Equity Partners Fund VIII, L.P. +, a, e

    04/28/22       9,532,247  

Vistria Fund II, L.P. +, a, e

    12/19/17       12,439,156  

Vistria Fund III, L.P. +, a, e

    06/19/19       15,974,816  

Vistria Fund IV, L.P. +, a, e

    03/31/21       15,271,444  

Vistria Fund V, L.P. +, a, e

    10/31/23       449,977  

Warburg Pincus Global Growth 14, L.P. +, a, e

    01/31/22       4,978,543  

Warburg Pincus Global Growth, L.P. +, a, e

    11/20/18       11,976,466  

Welsh, Carson, Anderson & Stowe XII, L.P. +, a

    12/19/14       7,432,231  

Welsh, Carson, Anderson & Stowe XIII, L.P. +, a, e

    12/20/18       19,133,427  

Welsh, Carson, Anderson & Stowe XIV, L.P. +, a, e

    01/19/22       1,553,317  

West Street Offshore Infrastructure Partners IV +, a, e

    11/02/22       6,153,477  

Windjammer Senior Equity Fund IV, L.P. +, a, e

    02/06/13       4,450,422  

Total North America (8.36%)

            1,301,934,738  
                 

Rest of World (0.70%)

Advent Latin American Private Equity Fund VI-H L.P. +, a, e

    10/17/14       7,869,976  

Altra Private Equity Fund II, L.P. +, a

    12/07/12       358,388  

Patria - Brazilian Private Equity Fund IV, L.P. +, a, e

    06/30/11       4,255,102  

Polish Enterprise Fund VIII, L.P. +, a, e

    09/15/17       96,495,134  

Total Rest of World (0.70%)

            108,978,600  
                 

Western Europe (4.12%)

Adagia Capital Europe S.L.P. +, a, d, e

    06/01/21       6,359,684  

Advent International GPE IX-C, L.P. +, a, e

    05/31/19       28,521,965  

Advent International GPE VII-B, L.P. +, a, e

    07/01/12       1,333,073  

Advent International GPE VIII-C, L.P +, a, e

    03/22/16       8,549,822  

Advent International GPE X (USD) +, a, e

    05/31/22       9,575,936  

Apax X USD L.P. +, a, e

    07/16/19       21,815,827  

APAX XI USD L.P. +, a, e

    06/30/22       3,240,115  

Astorg Mid-Cap +, a, e

    02/22/21       3,525,496  

Astorg VI, FCPI +, a, e

    06/30/16       3,506,804  

Astorg VIII S.à.r.l. +, a, e

    12/17/21       8,113,759  

Axcel VI K/S +, a, e

    02/21/20       25,643,144  

Axcel VII K/S +, a, e

    05/17/23       289,441  

Bain Capital Europe Fund IV, L.P. +, a, e

    09/01/14       3,559,552  

Bain Capital Europe Fund VI, SCSp +, a, e

    06/30/22       783,316  

BC Partners XI, L.P. +, a, e

    12/18/20       25,218,572  

Bregal Unternehmerkapital IV-A SCSP +, a, e

    05/23/24        

Capvis Equity V L.P. +, a, e

    01/17/18       25,285,953  

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

25

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Private Equity Investments (continued)
Primary Investments
*, c (continued)

 

Acquisition
Date

   

Fair
Value

 

Western Europe (continued)

Carlyle Europe Partners IV, L.P. +, a, e

    08/27/13     $ 566,832  

Carlyle Europe Partners V, L.P. +, a, e

    04/23/18       7,850,888  

CD&R Value Building Partners I, L.P. +, a

    12/17/21       8,079,510  

Charterhouse Capital Partners XI +, a, e

    11/26/21       4,680,935  

CVC Capital Partners IX L.P. +, a, e

    05/12/23        

CVC Capital Partners VI (A) L.P. +, a, e

    07/05/13       6,972,273  

CVC Capital Partners VIII, L.P. +, a, e

    06/19/20       2,013,919  

DPE Deutschland IV +, a, e

    08/24/20       3,961,895  

EQT IX, L.P. (USD) +, a, e

    05/15/20       22,161,867  

EQT Mid-Market (No.1) Feeder L.P. +, a, e

    07/01/16       11,502,232  

EQT X, L.P. (USD) +, a, e

    04/28/22       4,210,372  

Exponent Private Equity Partners V, L.P. +, a, e

    09/14/23       1,116,366  

Gilde Buy-Out Fund VI C.V. +, a, e

    06/28/19       32,430,329  

Graphite Capital Partners IX L.P. +, a, e

    04/11/18       14,509,212  

Hg Genesis 10 L.P. +, a, e

    04/14/22       3,417,106  

Hg Mercury 4 L.P. +, a, e

    01/12/23       818,446  

Hg Saturn 3 L.P. +, a, e

    02/25/22       13,921,612  

Hg Saturn I L.P. +, a, e

    06/28/18       15,153,407  

HgCapital 8 L.P. +, a, e

    12/19/16       24,570,669  

HgCapital Mercury 2 +, a, e

    02/15/17       15,850,188  

Index Ventures Growth III (Jersey) L.P. +, a

    03/18/15       18,233,615  

KKR European Fund V (EUR) SCSp +, a, e

    11/05/18       33,930,780  

KKR European Fund VI (USD) +, a, e

    11/01/21       3,455,962  

Livingbridge 7 L.P. +, a, e

    09/04/20       14,032,437  

MCH Iberian Capital Fund V FCR +, a, e

    12/10/21       16,642,803  

Nordic Capital Evo GP, SCSp +, a, e

    06/30/21       5,815,842  

Nordic Capital IX, L.P. +, a, e

    07/18/17       38,617,011  

Nordic Capital X, L.P. +, a, e

    09/30/20       25,283,676  

Nordic Capital XI, L.P. +, a, e

    05/01/22       9,181,971  

Oakley Capital Fund V, SCSp +, a, e

    04/28/22       4,141,505  

PAI Europe VI-1, L.P. +, a, e

    03/12/15       4,234,695  

PAI Partners VIII-1 SCSp +, a, e

    12/17/21       10,154,231  

Permira VII L.P. +, a, e

    06/21/19       30,631,731  

Permira VIII SCSp +, a, e

    02/10/22       11,527,836  

ProA Capital Iberian Buyout Fund IV, F.C.R. +, a, e

    05/31/23       1,964,912  

Rivean Capital Fund VII Cooperatief U.A. +, a, e

    05/24/23       2,729,920  

Sixth Cinven Fund (No.3) L.P. +, a, e

    05/01/16       5,494,825  

The Eighth Cinven Fund, L.P. +, a, e

    07/05/22       860,651  

The Paragon Partners Fund IV GmbH & Co. KG +, a, e

    04/29/22       18,364  

The Seventh Cinven Fund, L.P. +, a, e

    04/16/19       35,615,043  

Vitruvian Investment Partnership V +, a, e

    10/07/22       465,204  

Total Western Europe (4.12%)

            642,143,531  
                 

Total Primary Investments (14.05%)

          $ 2,188,639,469  
                 

Total Private Equity Investments (Cost $10,359,867,097)(93.33%)

          $ 14,540,382,998  
                 

Total Investments (Cost $11,234,876,731)(99.56%)

            15,510,604,900  
                 

Other Assets in Excess of Liabilities (0.44%)

            67,822,795  
                 

Net Assets (100.00%)

          $ 15,578,427,695  

 

*

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

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

26

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

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 details regarding the valuation policy of the Fund.

 

***

Security exempt from registration under Rule 144A of the Securities Act of 1933, as amended (the “Securities Act”). These securities may be sold in certain transactions in reliance on an exemption from registration (normally to “qualified institutional buyers” in accordance with Rule 144(a)(1) under the Securities Act). At September 30, 2024, the aggregate value of these securities is $203,133,220 or 1.30% of the Fund’s net assets.

 

#

As of September 30, 2024, 1 month EURIBOR was 3.35%.

 

##

As of September 30, 2024, 3 month EURIBOR was 3.28%.

 

###

As of September 30, 2024, 6 month EURIBOR was 3.11%.

 

####

As of September 30, 2024, 12 month EURIBOR was 2.75%.

 

+

The fair value of the investment was determined using significant unobservable inputs.

 

As of September 30, 2024, 1 month Bank Bill Swap Rate was 4.30%.

 

††

As of September 30, 2024, 3 month Bank Bill Swap Rate was 4.43%.

 

>

As of September 30, 2024, 1 month Sterling Overnight Interbank Average Rate was 4.95%.

 

>>

As of September 30, 2024, 3 month Sterling Overnight Interbank Average Rate was 5.04%.

 

>>>

As of September 30, 2024, 6 month Sterling Overnight Interbank Average Rate was 5.12%.

 

¤¤

As of September 30, 2024, 3 month Stockholm Interbank Offered Rate was 3.08%.

 

v

As of September 30, 2024, 1 month Secured Overnight Financing Rate was 4.84%.

 

vv

As of September 30, 2024, 3 month Secured Overnight Financing Rate was 4.59%.

 

vvv

As of September 30, 2024, 6 month Secured Overnight Financing Rate was 4.26%.

 

vvvv

As of September 30, 2024, 12 month Secured Overnight Financing Rate was 3.78%.

 

a

Private 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 September 30, 2024 was $14,540,382,998, or 93.33% of net assets. As of September 30, 2024, the aggregate cost of each investment restricted to resale was $11,186,881, $10,621,500, $27,816,585, $8,092,052, $5,433,284, $1,475,400, $62,095,071, $1,212,540, $23,038,255, $11,912,656, $1,705,085, $3,371,095, $18,518,292, $126,985,067, $24,784,703, $27,959,148, $9,524,381, $44,578,381, $869,932, $150,000, $4,168,272, $4,205,000, $17,127,003, $56,634, $122,578,028, $94,154, $8,436,000, $33,244,066, $2,154,218, $1,348,750, $3,602,070, $27,230, $120,019,757, $41,227,776, $8,508,422, $100,002,943, $7,120,999, $92,461,330, $64,101,828, $41,233,336, $94,861,790, $103,097,510, $56,985,983, $20,475,870, $10,422,000, $47,761,620, $1,816,000, $15,617,280, $62,631,543, $122,197,759, $151,702,453, $250,000, $1, $56,024,281, $716,331, $9,683,863, $187,500,000, $61,566,000, $252,000, $70,593,765, $4,907,333, $11,341,677, $317,827, $172,633, $37,921,966, $22,737,472, $60,534,545, $15,306,665, $45,225,381, $40,498,701, $32,126,730, $44,310,850, $1,120,924, $13,722,831, $2,361,000, $6,996,130, $3, $1, $1,201,845, $39,475,202, $7,491,892, $28,417,946, $55,011,041, $14,874,473, $90,509,738, $178,485,000, $32,334,585, $301,146, $54,353,000, $5,013,868, $71,817,900, $4,632,829, $3,620,372, $22,340,802, $68,399,200, $10,934,833, $3,088,000, $1,441,200, $7,070,769, $6,609,817, $773,331, $143,839, $101,309, $69,246,328, $17,408,823, $6,014,065, $6,979,844, $9,728,692, $12,018,364, $3,796,283, $264,490, $21,849,512, $402,797, $13,873,440, $22,216,875, $149,423,941, $17,247, $83,976,881, $78,514,453, $25,494,638, $14,672,982, $2,323,442, $465,142, $60,730,492, $47,337,703, $711,598, $32,709,803, $65,522,973, $7,105,232, $745,309, $4,660,720, $1,045,423, $1, $37,402,098, $19,465,958, $6,508,042, $52,429,641, $11,664,382, $42,821,436, $92,759,254, $21,615,986, $48,949,162, $17,052,864, $17,052,864, $3,377,868, $18,476,616, $10,370,882, $7,793, $1,667,819, $14,746,472, $40,092,414, $9,770,324, $64,619,159, $15,139,432, $78,775,560, $13,620, $41,647,590, $5,073,504, $51,489,677, $95,734,502, $93,661,837, $0, $4,759,308, $48,680,396, $1,453,837, $97,483,897, $6,616,483, $115,820,054, $128,682, $1,135,700, $102,497,783, $119,065, $5,814,436, $4,648,315, $517,991, $328,227, $580,738, $6,069,028, $398,214, $48,302,049, $1,063,586, $1,941,291, $36,879,819, $748,547, $5,337,259, $88,079,152, $73,161,629, $1,773, $112,190,937, $88,912, $6,275,980, $26,882,335, $333,654, $849,596, $40,573, $694,245, $231,415, $77,113, $25,704, $33,400,016, $51,009,932, $312,165, $36,261,531, $2,858,842, $42,469,064, $12,156,155, $302,803, $26,591, $3,389,622, $8,834,459, $56,519,570, $34,731,898, $3,381,170, $936,729, $42,986,878, $26,331,605, $12,374,422, $3,155,502, $11,494,473, $5,467,400, $7,961,340, $966,531, $3,512,641, $2,299,785, $12,609,291, $4,607,996, $9,983,037, $4,608,754, $1,236,984, $1,639,145, $6,742,627, $6,031,767, $5,012,500, $986,014, $1,354,222, $1,532,398, $4,341,882, $8,016,225, $6,858,539, $5,004,093, $1,277,549,

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

27

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

$3,987,661, $5,006,162, $8,168,520, $1,396,500, $3,000,687, $3,447,413, $1,366,411, $3,291,922, $375,179, $6,981,727, $1,058,505, $12,528,681, $1,881,851, $4,307,497, $1,950,841, $11,146,894, $1,963,499, $2,228,507, $7,278,856, $992,749, $3,998,514, $5,426,754, $6,071,617, $18,675,725, $6,928,120, $4,351,750, $2,153,364, $3,004,204, $59,928, $7,718,421, $10,038,756, $207,851, $1,655,502, $4,090,243, $731,728, $3,426,010, $1,782,509, $2,985,328, $2,463,952, $2,980,140, $970,666, $988,391, $3,981,476, $1,412,578, $7,350, $7,952,923, $6,016,789, $7,636,438, $5,294,874, $1,684,472, $2,837,519, $3,643,092, $1,597,255, $1,395,271, $2,971,719, $1,691,937, $1,166,307, $2,888,365, $997,623, $8,591,206, $4,652,233, $7,312,688, $1,997,941, $949,513, $883,942, $1,917,410, $953,551, $2,885,933, $4,557,639, $9,776,265, $3,279,146, $1,554,893, $9,246,003, $431,488, $3,550,600, $20,695,386, $4,650,172, $4,951,364, $1,642,459, $2,556,391, $1,857,244, $4,024,073, $2,966,058, $1,551,376, $6,857,277, $13,819,981, $292,185, $19,303,934, $6,225,615, $2,033,758, $1,016,051, $1,971,634, $3,304,039, $3,835,740, $4,864,902, $2,666,060, $2,700,593, $2,939,193, $4,038,398, $3,900,000, $1,728,045, $1,791,629, $-7,145, $8,557,945, $8,461,117, $11,658,483, $3,600,000, $4,051,515, $368,233, $2,063,419, $1,376,362, $1,082,293, $200,000, $9,424,786, $1,226,121, $962,540, $3,223,085, $3,992,099, $2,487,996, $1,090,975, $1,710,982, $263,217, $2,200,000, $3,557,574, $8,237,830, $1,463,511, $3,183,008, $1,987,438, $9,703,240, $1,652,423, $2,772,737, $6,580,810, $1,492,952, $4,762,871, $10,655,673, $3,145,670, $973,940, $3,400,000, $8,438,616, $1,656,784, $4,986,054, $1,938,004, $1,927,500, $536,542, $2,544,380, $2,726,347, $438,418, $1,897,366, $1,062,349, $2,878,877, $1,427,366, $20,494, $74,016, $1,886,228, $1,840,344, $2,460,835, $1,320,913, $35,937, $5,261,141, $7,519,438, $1,296,905, $1,596,484, $1,153,677, $13,380,282, $7,174,274, $3,945,508, $888,883, $5,991,452, $10,759,493, $1,462,416, $1,787,340, $2,576,929, $1,976,092, $1,126,864, $4,402,908, $1,884,000, $1,033,622, $2,789,804, $3,075,716, $7,654,463, $5,712,325, $27,018,535, $565,277, $2,137,124, $224,118, $13,748,552, $5,759,799, $5,616,611, $1,534,749, $8,767,458, $375, $6,699,679, $1,296,558, $2,470,018, $914,871, $3,352,122, $31,737, $2,652,307, $2,353,023, $5,686,996, $1,840,028, $5,770,719, $1,117,248, $711,061, $782,759, $1,745,712, $1,268,165, $1,429,089, $4,522,488, $8,103,020, $546,540, $1,148,250, $4,625,451, $4,422,697, $3,750,953, $944,799, $2,331,007, $1,827,057, $884,436, $2,382,451, $21,323,987, $5,284,478, $6,754,051, $15,165,878, $5,203,958, $21,584,459, $962,023, $1,652,790, $10,212,960, $1,350,716, $1,895,460, $3,945,632, $6,021,475, $2,929,126, $4,680,666, $6,696,282, $3,026,016, $3,772,176, $2,293,831, $575,562, $3,806,003, $452,432, $8,220,898, $2,994,256, $4,584,556, $2,245,163, $7,109,302, $2,516,022, $2,609,738, $5,988,601, $7,677,524, $5,451,921, $419,855, $15,145,153, $2,223,505, $4,591,916, $3,912,134, $1,947,155, $3,725,511, $1,985,928, $2,686,500, $4,287,002, $13,496,067, $2,664,940, $36,213,064, $3,691,558, $5,419,001, $5,261,749, $4,354,888, $1,184,092, $2,184,033, $4,078,986, $5,223,537, $18,789,615, $1,285,237, $10,635,731, $6,246,001, $7,082,117, $8,276,496, $7,463,800, $1,045,877, $192,814, $2,607,186, $1,191,623, $6,368,000, $1,378,167, $1,362,116, $26,258,549, $1,099,231, $14,566,494, $9,262,375, $5,400,768, $8,792,874, $7,004,920, $8,039,979, $4,011,601, $3,554,594, $1,718,123, $6,159,759, $2,366,257, $4,012,257, $6,594,686, $451,829, $504,651, $3,590,799, $3,188,129, $6,567,909, $1,450,870, $9,849,895, $8,750,063, $10,215,837, $1,830,849, $1,091,999, $1,958,719, $3,238,128, $2,962,281, $1,624,060, $12,008,192, $6,413,528, $1,248,672, $1,341,675, $14,342,767, $4,367,358, $2,901,520, $8,472,421, $5,381,368, $1,135,902, $2,251,627, $2,358,313, $6,658,493, $33,801,119, $2,448,131, $7,642,924, $6,958,620, $10,142,961, $2,886,027, $6,525,034, $9,149,336, $11,946,945, $9,001,496, $6,159,366, $2,330,990, $16,453,820, $15,416,618, $5,771,515, $3,055,169, $6,382,178, $714,905, $10,691,917, $2,790,390, $2,714,442, $966,788, $11,895,594, $3,366,562, $1,367,517, $3,841,081, $5,036,210, $3,806,936, $9,948,791, $5,497,446, $5,064,392, $10,014,410, $3,077,958, $143,239, $214,056, $1,120,617, $1,147,357, $47,185,254, $4,424,286, $9,198,450, $1, $1, $31,837,313, $4,130,251, $1, $80,584, $60,994, $24,017,734, $4,857,256, $56,671,110, $800,155, $159,041, $1,419,228, $1, $111,513, $14,672,750, $1, $22,600,285, $3,577,296, $16,717, $2, $1, $1, $2,569,506, $81,784, $81,485, $768,435, $2,651,110, $1, $17,966,832, $1, $217,743, $65,354,974, $7,489,509, $1,729,254, $2,252,172, $1, $1,157,061, $20,855,892, $20,054,310, $1, $298,439, $1, $32,242,262, $74,601,748, $345,231, $19,018,947, $122,897,152, $43,450,331, $413,420, $1, $13,932,792, $3, $7,057,049, $346,868, $24,892, $13,021, $5,534,488, $202,770, $6,880,500, $42,608,694, $1,008,832, $8, $411,708, $34,314, $1, $9,327,441, $1,710,353, $532,193, $44,302,327, $415,281, $31,364,096, $380,328, $211,205, $371,302, $4, $6,568,478, $40,759,294, $2,858,751, $7,881, $264,102, $15,822,902, $1, $1,741,518, $1, $191,558, $1, $894,581, $2,762,165, $1,072,196, $3, $7,343,956, $24,792,378, $0, $4,016,292, $12,677,067, $37,039,712, $3,009,338, $1, $35,201, $1, $2,805,622, $4,805,109, $527,636, $3, $1, $1, $827,095, $2,178, $302,746, $13,681,704, $2, $332,524, $12,749,518, $14,942, $1, $20,229, $1,590,137, $2,025,967, $49,245,268, $16,749, $1,318,995, $10,827,452, $10,448,443, $43,501,855, $288,501, $8,865,086, $1, $5,694,122, $1, $1, $1, $0, $106,221, $1,453,010, $1,538,344, $13,357,265, $80,907, $1,157,013, $1, $1,047, $37,856,608, $83,196, $356,908, $34,762,236, $1, $919,119, $22,713,138, $162,378, $2,489,461, $17,212,805, $7,296,688, $5,688,697, $3,610,850, $1,968,049, $176,605, $1, $15,287,740, $796,363, $18,429,286, $7,792,402, $5,112,086, $3,930,447, $2,047,254, $34,279, $6,247,574, $3,067,538, $8,323,834, $6,774,552, $3,948,926, $2,517,343, $5,308,270, $7,678,916, $2,297,285, $3,859,334, $13,188,453, $306,818, $15,851,646, $1, $1, $6,147,550, $1,973,144, $94,819, $1,067,975, $15,272,697, $6,983,099, $4,659,307, $0, $1,068,047, $44,504,680, $5,735,294, $988,701, $40,903, $1, $17,200,229, $4,620,574, $1,054,805, $14,325,635, $8,868,058, $0, $1, $1,100,000, $2,276,813, $8,964,000, $0, $372,353, $4,352,559, $1, $1, $136,945, $10,224,685, $152,456, $2,380,631, $551,144, $994,640, $1,885,272, $4,880,756, $26,103,466, $1,518,594, $3,739,658, $7,379,750, $5,006,124, $900,652, $11,381,776, $1, $10,557,975, $0, $998,087, $5,496,717, $7,330,785, $1,625,762, $350,000, $1,495,257, $4,833,557, $6,247,377, $23,772, $0, $770,000, $6,939,657, $1,778,908, $1,913, $7,109,687, $7,402,500, $0, $0, $17,624,966, $5,359,552, $0, $3,080,998, $485,366, $4,359,398, $3,600,000, $2,925,000, $800,000, $980,000, $6,670,701, $0, $37,500, $2,441,753, $372,505, $7,555,708, $0, $1,989,000, $1, $7,709,876, $1,364,596, $156,159, $19,095,115, $130,013, $1, $123,040, $1, $22,765,771, $3,264,978, $4,250,851, $1, $4,534,908, $1, $18,878,137, $6,179,213, $3,045,583, $5,173,125, $0, $2,477,125, $80,000, $1, $1,650,003, $2,275,625, $6,487,500, $10,637,500, $4,641,867, $7,934,923, $0, $1, $1,367,402, $11,238,746,

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

28

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

$802,429, $185,637, $7,740,678, $11,748,844, $5,128,715, $15,897,040, $0, $17,296,876, $8,153,868, $412,603, $12,677,067, $13,122,909, $215,071, $4,490,850, $7,184,796, $1, $10,100,239, $1,763,704, $6,060,974, $12,908, $662,130, $2,479,661, $4,737,450, $37,266,285, $5,476,103, $16,932,147, $1, $1, $8,614,257, $16,805,955, $3,157,348, $3,779,405, $1, $6,575,510, $15,252,799, $275,724, $1, $862,695, $20,165,341, $0, $15,810,801, $1, $6,209,870, $6,120,943, $3,972,881, $0, $1, $1,750,309, $3,255,634, $19,357,561, $1, $4,664,457, $1,074,466, $25,515,128, $11,089,609, $2,812,500, $891,944, $12,474,444, $1,725,934, $1, $1, $1, $24,244,055, $6,358,896, $12,618,586, $11,583,206, $4,779,770, $16,026,671, $17,926,273, $9,348,662, $3,734,699, $1, $10,129,098, $24,337,479, $10,549,200, $2,022,185, $2,805,967, $1, $1,167,391, $100,726, $28,117,156 and $806,014, respectively, totaling $10,359,867,097.

 

b

Represents an affiliated issuer.

 

c

Investment does not issue shares.

 

d

Non-income producing.

 

e

Investment has been committed to but has not been fully funded by the Fund.

 

f

Security or a portion thereof is unsettled at September 30, 2024.

 

g

Investment is subject to contractual sales restrictions resulting from an entity specific lock-up arrangement. The contractual sale restriction is set to expire on September 2024.

 


A summary of outstanding financial instruments at September 30, 2024 is as follows:

 

Forward Foreign Currency Contracts

                               

Settlement Date

Counterparty

 

Currency
Purchased

   

Currency
Sold

   

Value

   

Unrealized
Appreciation
(Depreciation)

 

October 2, 2024

BNY Mellon

  $ 60,071,837     55,700,000     $ 61,639,977     $ (1,568,140 )

October 2, 2024

Bank of America

  $ 60,072,974     55,700,000     $ 61,639,977     $ (1,567,003 )

October 2, 2024

Nomura International PLC

  25,700,000     $ 28,457,610     $ 28,440,708     $ (16,902 )

October 2, 2024

Nomura International PLC

  30,000,000     $ 33,213,000     $ 33,199,270     $ (13,730 )

October 2, 2024

Nomura International PLC

  55,700,000     $ 61,609,770     $ 61,639,977     $ 30,207  

October 9, 2024

BNY Mellon

  $ 60,125,532     55,700,000     $ 61,601,248     $ (1,475,716 )

October 9, 2024

BNY Mellon

  $ 60,133,163     55,700,000     $ 61,601,248     $ (1,468,085 )

October 9, 2024

Nomura International PLC

  50,700,000     $ 56,071,665     $ 56,071,513     $ (152 )

October 9, 2024

Nomura International PLC

  55,700,000     $ 61,598,630     $ 61,601,248     $ 2,618  

October 9, 2024

Nomura International PLC

  5,000,000     $ 5,534,000     $ 5,529,735     $ (4,265 )

October 16, 2024

Bank of America

  $ 60,104,906     55,700,000     $ 61,623,078     $ (1,518,172 )

October 16, 2024

Bank of America

  $ 60,104,906     55,700,000     $ 61,623,078     $ (1,518,172 )

October 16, 2024

Nomura International PLC

  55,700,000     $ 61,593,060     $ 61,623,078     $ 30,018  

October 16, 2024

Nomura International PLC

  35,000,000     $ 38,741,500     $ 38,721,862     $ (19,638 )

October 16, 2024

Nomura International PLC

  20,700,000     $ 22,914,900     $ 22,901,216     $ (13,684 )

October 23, 2024

Barclays

  $ 60,173,958     55,700,000     $ 61,697,929     $ (1,523,971 )

October 23, 2024

Barclays

  $ 60,173,958     55,700,000     $ 61,697,929     $ (1,523,971 )

October 23, 2024

Nomura International PLC

  10,000,000     $ 11,061,000     $ 11,076,827     $ 15,827  

October 23, 2024

Nomura International PLC

  15,700,000     $ 17,390,890     $ 17,390,619     $ (271 )

October 23, 2024

Nomura International PLC

  40,000,000     $ 44,304,000     $ 44,307,310     $ 3,310  

October 23, 2024

Nomura International PLC

  45,700,000     $ 50,644,740     $ 50,621,101     $ (23,639 )

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

29

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Forward Foreign Currency Contracts

                               

Settlement Date

Counterparty

 

Currency
Purchased

   

Currency
Sold

   

Value

   

Unrealized
Appreciation
(Depreciation)

 

October 29, 2024

Bank of America

  $ 60,142,704     55,700,000     $ 61,869,858     $ (1,727,154 )

October 29, 2024

Bank of America

  $ 60,142,704     55,700,000     $ 61,869,858     $ (1,727,154 )

October 29, 2024

Bank of America

  40,700,000     $ 45,467,716     $ 45,208,317     $ (259,399 )

October 29, 2024

Nomura International PLC

  55,700,000     $ 61,654,330     $ 61,869,859     $ 215,529  

October 29, 2024

Nomura International PLC

  15,000,000     $ 16,624,500     $ 16,661,542     $ 37,042  

November 5, 2024

BNY Mellon

  $ 12,693,767       zl50,000,000     $ 13,024,532     $ (330,765 )

November 5, 2024

BNY Mellon

  $ 76,769,980     70,000,000     $ 78,237,049     $ (1,467,069 )

November 5, 2024

Bank of America

  $ 10,736,439       zl42,280,000     $ 11,013,544     $ (277,105 )

November 5, 2024

Barclays

  $ 83,752,504     76,360,000     $ 85,345,444     $ (1,592,940 )

November 6, 2024

BNY Mellon

  $ 12,693,738       zl50,000,000     $ 13,024,104     $ (330,366 )

November 6, 2024

Bank of America

  $ 80,248,003     73,180,000     $ 81,794,108     $ (1,546,105 )

November 6, 2024

Bank of America

  $ 80,248,003     73,180,000     $ 81,794,108     $ (1,546,105 )

November 6, 2024

Bank of America

  $ 12,695,598       zl50,000,000     $ 13,024,104     $ (328,506 )

November 13, 2024

Bank of America

  $ 81,567,514     74,360,000     $ 83,133,745     $ (1,566,231 )

November 13, 2024

Bank of America

  $ 12,689,534       zl50,000,000     $ 13,021,107     $ (331,573 )

November 13, 2024

Bank of America

  $ 12,693,464       zl50,000,000     $ 13,021,107     $ (327,643 )

November 13, 2024

Barclays

  $ 79,005,557     72,000,000     $ 80,495,288     $ (1,489,731 )

November 20, 2024

Bank of America

  $ 12,689,032       zl50,000,000     $ 13,018,127     $ (329,095 )

November 20, 2024

Bank of America

  $ 12,690,381       zl50,000,000     $ 13,018,127     $ (327,746 )

November 20, 2024

Barclays

  $ 59,292,243     54,000,000     $ 60,386,586     $ (1,094,343 )

November 20, 2024

Barclays

  $ 59,283,576     54,000,000     $ 60,386,586     $ (1,103,010 )

November 20, 2024

Barclays

  $ 42,105,186     38,360,000     $ 42,896,841     $ (791,655 )

November 27, 2024

Bank of America

  $ 63,189,933     57,540,000     $ 64,361,213     $ (1,171,280 )

November 27, 2024

Barclays

  $ 97,508,328     88,820,000     $ 99,349,373     $ (1,841,045 )

December 3, 2024

BNY Mellon

  $ 65,372,792       zl254,800,000     $ 66,317,186     $ (944,394 )

December 3, 2024

Bank of America

  $ 74,333,259       zl289,600,000     $ 75,374,635     $ (1,041,376 )

December 3, 2024

Bank of America

  $ 65,417,756       zl254,800,000     $ 66,317,186     $ (899,430 )

December 3, 2024

Bank of America

  $ 66,205,170     60,000,000     $ 67,130,809     $ (925,639 )

December 3, 2024

Barclays

  $ 81,245,371     £ 63,250,000     $ 84,788,224     $ (3,542,853 )

December 3, 2024

Barclays

  $ 60,299,432     54,500,000     $ 60,977,152     $ (677,720 )

December 4, 2024

Barclays

  $ 86,605,652       Fr.74,500,000     $ 88,921,132     $ (2,315,480 )

December 4, 2024

Barclays

  $ 60,305,024     54,500,000     $ 60,980,345     $ (675,321 )

December 4, 2024

Barclays

  $ 66,383,130     60,000,000     $ 67,134,325     $ (751,195 )

December 10, 2024

BNY Mellon

  $ 86,652,089       Fr.74,500,000     $ 88,977,838     $ (2,325,749 )

December 10, 2024

BNY Mellon

  $ 99,607,770     90,000,000     $ 100,724,850     $ (1,117,080 )

December 10, 2024

Barclays

  $ 81,228,971     £ 63,250,000     $ 84,781,357     $ (3,552,386 )

December 10, 2024

Barclays

  $ 98,810,479     89,500,000     $ 100,165,267     $ (1,354,788 )

December 11, 2024

BNY Mellon

  $ 82,597,806       Fr.71,000,000     $ 84,806,769     $ (2,208,963 )

December 11, 2024

BNY Mellon

  $ 4,071,296       Fr.3,500,000     $ 4,180,615     $ (109,319 )

December 11, 2024

Bank of America

  $ 99,371,844     90,000,000     $ 100,727,997     $ (1,356,153 )

December 11, 2024

Barclays

  $ 81,237,016     £ 63,250,000     $ 84,780,465     $ (3,543,449 )

December 11, 2024

Barclays

  $ 98,862,783     89,500,000     $ 100,168,397     $ (1,305,614 )

December 18, 2024

Bank of America

  $ 8,150,446       Fr.7,000,000     $ 8,367,643     $ (217,197 )

December 18, 2024

Bank of America

  $ 99,443,304     90,000,000     $ 100,757,655     $ (1,314,351 )

December 18, 2024

Barclays

  $ 81,248,180     £ 63,250,000     $ 84,773,945     $ (3,525,765 )

December 18, 2024

Barclays

  $ 99,093,344     89,500,000     $ 100,197,890     $ (1,104,546 )

December 18, 2024

Barclays

  $ 78,762,392       Fr.67,500,000     $ 80,687,983     $ (1,925,591 )

January 7, 2025

Bank of America

  $ 45,584,594     40,700,000     $ 45,606,784     $ (22,190 )

June 11, 2025

Nomura International PLC

  $ 33,490,800     30,000,000     $ 33,792,142     $ (301,342 )

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

30

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments –
September 30, 2024 (Unaudited) (continued)

 

 

Forward Foreign Currency Contracts

                               

Settlement Date

Counterparty

 

Currency
Purchased

   

Currency
Sold

   

Value

   

Unrealized
Appreciation
(Depreciation)

 

June 11, 2025

Nomura International PLC

  $ 62,126,109     55,700,000     $ 62,740,743     $ (614,634 )

September 10, 2025

Nomura International PLC

  $ 28,771,150     25,700,000     $ 29,041,835     $ (270,685 )

September 10, 2025

Nomura International PLC

  $ 62,231,215     55,700,000     $ 62,942,810     $ (711,595 )

September 10, 2025

Nomura International PLC

  $ 5,592,900     5,000,000     $ 5,650,162     $ (57,262 )

December 10, 2025

Nomura International PLC

  $ 56,813,913     50,700,000     $ 57,508,779     $ (694,866 )

December 10, 2025

Nomura International PLC

  $ 39,238,850     35,000,000     $ 39,700,340     $ (461,490 )

March 11, 2026

Nomura International PLC

  $ 62,576,165     55,700,000     $ 63,399,295     $ (823,130 )

March 11, 2026

Nomura International PLC

  $ 23,268,870     20,700,000     $ 23,561,318     $ (292,448 )

March 11, 2026

Nomura International PLC

  $ 11,228,500     10,000,000     $ 11,382,279     $ (153,779 )

June 10, 2026

Nomura International PLC

  $ 45,076,000     40,000,000     $ 45,664,352     $ (588,352 )

June 10, 2026

Nomura International PLC

  $ 51,526,978     45,700,000     $ 52,171,522     $ (644,544 )

September 9, 2026

Nomura International PLC

  $ 62,872,767     55,700,000     $ 63,759,357     $ (886,590 )

September 9, 2026

Nomura International PLC

  $ 17,735,505     15,700,000     $ 17,971,668     $ (236,163 )

September 9, 2026

Nomura International PLC

  $ 16,950,450     15,000,000     $ 17,170,384     $ (219,934 )
                              $ (77,140,343 )

 

Legend:

 

£ - British Pound

€ - Euro

BBSY - Bank Bill Swap Rate

E - EURIBOR

Fr. - Swiss Franc

I - Indian Rupee

PIK - Payment-in-kind

S - Sterling Overnight Interbank Average Rate

SF - Secured Overnight Financing Rate

SR - Stockholm Interbank Offered Rate

zl - Polish Zloty

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

31

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Statement of Assets and Liabilities –
September 30, 2024 (Unaudited)

 

 

Assets

       

Unaffiliated Private Equity Investments, at fair value (cost $7,049,210,373)

  $ 10,049,104,035  

Affiliated Private Equity Investments, at fair value (cost of $3,310,656,724)

    4,491,278,963  

Common stocks, at fair value (cost $548,963,841)

    631,566,807  

High Yield Bonds, at fair value (cost $127,615,976)

    136,902,759  

Asset-Backed Securities, at fair value (cost $97,252,710)

    99,666,385  

Floating Rate Loans, at fair value (cost $101,177,107)

    102,085,951  

Cash and cash equivalents

    542,192,148  

Deposit for investments

    9,402,800  

Investment sales receivable

    63,493,802  

Unaffiliated dividends and interest receivable

    36,493,533  

Affiliated interest receivable

    204,744  

Due from broker

    138,000,000  

Unrealized appreciation on forward foreign currency contracts

    334,551  

Other receivable

    17,671,520  

Receivable for fund units sold

    244,584  

Prepaid assets

    367,902  

Total Assets

  $ 16,319,010,484  
         

Liabilities

       

Cash overdraft

    9,452,774  

Investment purchases payable

    214,796,306  

Distribution, servicing and transfer agency fees payable

    17,221,358  

Unrealized depreciation on forward foreign currency contracts

    77,474,894  

Repurchase amounts payable for tender offers

    315,678,232  

Incentive fee payable

    34,259,346  

Management fees payable

    21,544,679  

Dividends payable

    47,403  

Professional fees payable

    1,304,634  

Line of credit fees payable

    6,147,533  

Interest expense payable

    3,096,533  

Accounting and administration fees payable

    8,870,109  

Custodian fees payable

    346,380  

Deferred tax liability, net

    30,143,013  

Other payable

    199,595  

Total Liabilities

  $ 740,582,789  
         

Commitments and contingencies (See note 11)

       
         

Net Assets

  $ 15,578,427,695  
         

Net Assets consists of:

       

Paid-in capital

  $ 12,285,195,309  

Distributable earnings (accumulated loss)

    3,293,232,386  

Total Net Assets

  $ 15,578,427,695  

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

32

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Statement of Assets and Liabilities –
September 30, 2024 (Unaudited) (continued)

 

 

         

Class A Units

       

Net assets

  $ 8,455,457,210  

Units outstanding

    4,107,343,591  

Net asset value per unit

  $ 2.06  

Class I Units

       

Net assets

  $ 7,122,970,485  

Units outstanding

    3,310,295,883  

Net asset value per unit

  $ 2.15  

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

33

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Statement of Operations –
For the Six Months Ended September 30, 2024 (Unaudited)

 

 

Investment Income

       

Dividends from unaffiliated investments (net of $343,789 withholding tax)

  $ 8,192,984  

Dividends from affiliated investments

    5,149,350  

Interest from unaffiliated investments

    109,857,321  

Interest from affiliated investments

    1,627,818  

Transaction fee income from unaffiliated issuers

    2,087,886  

Transaction fee income from affiliated issuers

    4,191,618  

Other fee income

    5,461,307  

Total Investment Income

    136,568,284  
         

Operating Expenses

       

Management fees

    122,614,341  

Incentive fees

    51,026,837  

Line of credit fees

    6,777,100  

Accounting and administration fees

    5,629,494  

Professional fees

    1,649,465  

Board of Managers’ fees

    240,000  

Custodian fees

    232,456  

Insurance expense

    195,240  

Distribution and servicing fees

       

Class A Units

    28,920,054  

Transfer agency fees

       

Class A Units

    635,339  

Class I Units

    424,847  

Other expenses

    302,250  

Total Expenses

    218,647,423  
         

Net Investment Loss

    (82,079,139 )
         

Net Realized Gain (Loss) and Change in Unrealized Appreciation (Depreciation) on Investments, Forward Foreign Currency Contracts and Foreign Currency

       

Net realized gain from unaffiliated investments

    116,328,399  

Net realized gain from affiliated investments

    69,808,707  

Net realized gain on foreign currency transactions

    1,773,911  

Net realized gain on forward foreign currency contracts

    2,439,027  

Net realized gain distributions from primary and secondary investments

    96,218,629  

Net change in accumulated unrealized appreciation (depreciation) on:

       

Unaffiliated investments

    142,268,926  

Affiliated investments

    190,587,666  

Foreign currency translation

    (1,350,926 )

Forward foreign currency contracts

    (106,371,069 )

Deferred income tax expense on unrealized appreciation

    (261,198 )
         

Net Realized Gain (Loss) and Change in Unrealized Appreciation (Depreciation) on Investments, Forward Foreign Currency Contracts and Foreign Currency

    511,442,072  
         

Net Increase (Decrease) in Net Assets From Operations

  $ 429,362,933  

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

34

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Statements of Changes in Net Assets –

 

 

   

For the Six
Months Ended
September 30,
2024
(Unaudited)

   

For the
Year Ended
March 31, 2024

 

Increase (decrease) in Net Assets resulting from operations:

               

Net investment loss

  $ (82,079,139 )   $ (153,954,880 )

Net realized gain (loss) on investments, foreign currency transactions and forward foreign currency contracts

    286,568,673       193,797,042  

Net change in unrealized appreciation (depreciation) on investments, foreign currency translation and forward foreign currency contracts

    224,873,399       796,526,277  

Net increase in Net Assets resulting from operations

  $ 429,362,933     $ 836,368,439  
                 

Distributions to Members from:

               

Distributable earnings

          (400,009,858 )

Total distributions to Members

  $     $ (400,009,858 )
                 

Capital transactions (See note 5):

               

Issuance of common Units

               

Class A Units

  $ 543,380,623     $ 867,184,668  

Class I Units

    444,291,857       728,148,848  

Reinvestment of common Units

               

Class A Units

          207,209,706  

Class I Units

          152,280,709  

Redemption of common Units

               

Class A Units

    (286,366,885 )     (438,997,302 )

Class I Units

    (357,348,946 )     (554,919,154 )

Exchanges of common Units

               

Class A Units

    (27,832,111 )     (62,024,192 )

Class I Units

    27,832,111       62,024,192  

Total increase in Net Assets resulting from capital transactions

  $ 343,956,649     $ 960,907,475  
                 

Total increase in Net Assets

  $ 773,319,582     $ 1,397,266,056  
                 

Net Assets at beginning of period

  $ 14,805,108,113     $ 13,407,842,057  

Net Assets at end of period

  $ 15,578,427,695     $ 14,805,108,113  

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

35

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Statement of Cash Flows –
For the Six Months Ended September 30, 2024 (Unaudited)

 

 

CASH FLOWS FROM OPERATING ACTIVITIES

       

Net Increase in Net Assets from Operations

  $ 429,362,933  

Adjustments to reconcile Net Increase (Decrease) in Net Assets from Operations to net cash provided by (used in) operating activities:

       

Net change in accumulated unrealized (appreciation) depreciation on investments

    (332,856,592 )

Net change in unrealized (appreciation) depreciation on forward foreign currency contracts

    106,371,069  

Net realized gain from investments and foreign currency transactions

    (284,139,789 )

Purchases of investments

    (1,928,178,334 )

Proceeds from sales of investments

    1,079,281,904  

Net (purchases) sales and amortization of short-term investments

    74,236,426  

Net realized gain distributions from primary and secondary investments

    96,218,629  

Amortization of premium and accretion of discount

    (2,716,365 )

Increase in investment sales receivable

    (42,683,686 )

Increase in deposit of investments

    (8,746,214 )

Increase in dividends and interest receivable

    (19,453,974 )

Increase in due from broker

    (138,000,000 )

Increase in other receivable

    (13,638,034 )

Increase in prepaid assets

    (283,969 )

Increase in cash overdraft

    9,452,774  

Increase in dividends payable

    42,416  

Decrease in due to broker

    (26,320,000 )

Increase in incentive fees payable

    17,196,953  

Decrease in management fees payable

    (16,819,788 )

Decrease in distribution, servicing and transfer agency fees payable

    (315,781 )

Decrease in professional fees payable

    (1,231,397 )

Increase in line of credit fees payable

    3,407,066  

Increase in interest expense payable

    3,084,922  

Increase in accounting and administrative fees payable

    3,791,552  

Increase in custodian fees payable

    32,277  

Increase in deferred tax liability, net

    261,198  

Increase in other payable

    151,958  

Net Cash (Used in) Operating Activities

    (992,491,846 )
         

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

36

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Statement of Cash Flows –
For the Six Months Ended September 30, 2024 (Unaudited) (continued)

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

       

Proceeds from issuance of Units

  $ 987,427,896  

Payments for Units redeemed

    (635,074,763 )

Net Cash Provided by Financing Activities

    352,353,133  
         

Net change in cash and cash equivalents

    (640,138,713 )
         

Effect of exchange rate changes on cash

    1,773,911  
         

Cash and cash equivalents at beginning of period(1)

    1,180,556,950  

Cash and cash equivalents at end of period

  $ 542,192,148  

 

(1)

Balance includes cash and cash equivalents and cash denominated in foreign currencies of $1,163,033,562 and $17,523,388, respectively.

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

37

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Financial Highlights –

 

 

   

Class A

 
   

Six Months
Ended
September 30,
2024
(Unaudited)*

   

Year Ended
March 31,
2024*

   

Year Ended
March 31,
2023*

   

Year Ended
March 31,
2022*

   

Year Ended
March 31,
2021*

   

Year Ended
March 31,
2020*

 

Per Unit Operating Performance:(1)

                                               

Net asset value, beginning of period

  $ 2.01     $ 1.95     $ 1.98     $ 1.78     $ 1.33     $ 1.43  

Income from investment operations:

                                               

Net investment loss(2)

    (0.01 )     (0.03 )     (0.03 )     (0.06 )     (0.05 )     (0.02 )

Net realized and unrealized gains (losses) on investments(2)

    0.06       0.15       0.06       0.38       0.53       (0.04 )

Net increase (decrease) in net assets resulting from operations

    0.05       0.12       0.03       0.32       0.48       (0.06 )

Distributions from:

                                               

Net realized gains

          (0.06 )     (0.06 )     (0.12 )     (0.03 )     (0.04 )

Total distributions

          (0.06 )     (0.06 )     (0.12 )     (0.03 )     (0.04 )

Net asset value, end of period

  $ 2.06     $ 2.01     $ 1.95     $ 1.98     $ 1.78     $ 1.33  
                                                 

Total Return(3)(4)

    2.62 %     5.68 %     1.96 %     18.12 %     36.48 %     (4.69 )%
                                                 

Ratios and supplemental data:

                                               

Net assets, end of period in thousands (000’s)

  $ 8,455,457     $ 8,007,550     $ 7,228,144     $ 6,367,381     $ 4,098,863     $ 2,705,680  

Net investment income (loss) to average net assets before Incentive Fee

    (0.73 )%(5)     (0.71 )%     (1.28 )%     (1.29 )%     (1.00 )%     (0.52 )%

Ratio of gross expenses to average net assets, excluding Incentive Fee(6)(7)

    2.52 %(5)     2.58 %     2.67 %     2.72 %     2.77 %     2.87 %

Ratio of Incentive Fee to average net assets

    0.33 %(4)     0.70 %     0.33 %     1.88 %     2.10 %     1.15 %

Ratio of gross expenses and Incentive Fee to average net assets(6)(7)

    2.85 %(5)(8)     3.28 %     3.00 %     4.60 %     4.87 %     4.02 %

Ratio of expense waivers to average net assets

    %(5)     %     %     %     %     %

Ratio of net expenses and Incentive Fee to average net assets(7)

    2.85 %(5)(8)     3.28 %     3.00 %     4.60 %     4.87 %     4.02 %

Ratio of net expenses to average net assets, excluding Incentive Fee(7)

    2.52 %(5)     2.58 %     2.67 %     2.72 %     2.77 %     2.87 %
                                                 

Portfolio Turnover(4)

    7.36 %     6.71 %     10.26 %     20.77 %     19.36 %     13.35 %

 

*

Updated to reflect the effect of a 1-for-4 unit split on July 2, 2024.

 

(1)

Selected data for a Net Asset Value per Unit outstanding throughout the period.

 

(2)

Calculated using average units outstanding.

 

(3)

Total return based on net asset value calculated as the change in Net Asset Value per Unit during the respective periods, assuming distributions, if any, are reinvested on the effects of the performance of the Fund during the period.

 

(4)

Not annualized.

 

(5)

Annualized.

 

(6)

Represents the ratio of expenses to average net assets absent fee waivers and/or expense waivers by/to the Adviser.

 

(7)

Ratio does not include expenses of Primary and Secondary Investments.

 

(8)

The Incentive Fee and/or organizational expenses are not annualized.

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

38

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Consolidated Financial Highlights –

 

 

   

Class I

 
   

Six Months
Ended
September 30,
2024
(Unaudited)*

   

Year Ended
March 31,
2024*

   

Year Ended
March 31,
2023*

   

Year Ended
March 31,
2022*

   

Year Ended
March 31,
2021*

   

Year Ended
March 31,
2020*

 

Per Unit Operating Performance:(1)

                                               

Net asset value, beginning of period

  $ 2.09     $ 2.02     $ 2.03     $ 1.80     $ 1.34     $ 1.44  

Income from investment operations:

                                               

Net investment income (loss)(2)

    (0.01 )     (0.01 )     (0.02 )     (0.05 )     (0.04 )     (0.02 )

Net realized and unrealized gain (loss) on investments(2)

    0.07       0.14       0.07       0.40       0.53       (0.04 )

Net increase (decrease) in net assets from operations

    0.06       0.13       0.05       0.35       0.49       (0.06 )

Distributions from:

                                               

Net investment income (loss)

                                  (0.00 )(3)

Net realized gains (losses)

          (0.06 )     (0.06 )     (0.12 )     (0.03 )     (0.04 )

Total distributions

          (0.06 )     (0.06 )     (0.12 )     (0.03 )     (0.04 )

Net asset value, end of period

  $ 2.15     $ 2.09     $ 2.02     $ 2.03     $ 1.80     $ 1.34  
                                                 

Total Return after Incentive Fee(4)(5)

    2.97 %     6.42 %     2.68 %     18.95 %     37.44 %     (4.00 )%
                                                 

Ratio and Supplemental Data:

                                               

Net assets, end of period in thousands (000’s)

  $ 7,122,970     $ 6,797,558     $ 6,179,698     $ 5,703,697     $ 3,688,456     $ 2,312,841  

Net investment income (loss) to average net assets before Incentive Fee(6)(7)

    (0.03 )%(8)     (0.01 )%     (0.57 )%     (0.56 )%     (0.29 )%     0.20 %

Ratio of gross expenses to average net assets, excluding Incentive Fee(6)(7)

    1.82 %(8)     1.88 %     1.96 %     2.00 %     2.05 %     2.13 %

Ratio of Incentive Fee to average net assets

    0.34 %(5)     0.70 %     0.33 %     1.89 %     2.12 %     1.14 %

Ratio of gross expenses and Incentive Fee to average net assets(6)(7)

    2.16 %(8)(9)     2.58 %     2.29 %     3.89 %     4.17 %     3.27 %

Ratio of expense waivers to average net assets

    %(8)     %     %     %     %     %

Ratio of net expenses and Incentive Fee to average net assets(7)

    2.16 %(8)(9)     2.58 %     2.29 %     3.89 %     4.17 %     3.27 %

Ratio of net expenses to average net assets, excluding Incentive Fee(7)

    1.82 %(8)     1.88 %     1.96 %     2.00 %     2.05 %     2.13 %
                                                 

Portfolio Turnover

    7.36 %(5)     6.71 %     10.26 %     20.77 %     19.36 %     13.35 %

 

*

Updated to reflect the effect of a 1-for-4 unit split on July 2, 2024.

 

(1)

Selected data for a Net Asset Value per Unit outstanding throughout the period.

 

(2)

Calculated using average units outstanding.

 

(3)

Rounds to less than $0.005.

 

(4)

Total return based on net asset value calculated as the change in Net Asset Value per Unit during the respective periods, assuming distributions, if any, are reinvested on the effects of the performance of the Fund during the period.

 

(5)

Not annualized.

 

(6)

Represents the ratio of expenses to average net assets absent fee waivers and/or expense reimbursement by/to the Adviser.

 

(7)

Ratio does not include expenses of Primary and Secondary Investments.

 

(8)

Annualized.

 

(9)

The Incentive Fee and/or organizational expenses are not annualized.

 

The accompanying notes are an integral part of these Consolidated Financial Statements.

 

39

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Notes to Consolidated Financial Statements – September 30, 2024 (Unaudited)

 

 

1. Organization

 

Partners Group Private Equity (Master Fund), LLC (the “Fund”) is a Delaware limited liability company that was organized on August 4, 2008 and commenced operations on July 1, 2009. The Fund is registered under the Investment Company Act of 1940, as amended (the “Investment Company Act”), as a non-diversified, closed-end management investment company. The Fund has filed an application to register units of limited liability company interests in the Fund (“Units”) under the Securities Act of 1933 as amended (the “1933 Act”). The Fund is managed by Partners Group (USA) Inc. (the “Adviser”), an investment adviser registered under the Investment Advisers Act of 1940, as amended (the “Investment Advisers Act”) pursuant to a second amended and restated investment management agreement between the Fund and the Adviser (the “Investment Management Agreement”). The Board of Managers of the Fund (collectively, the “Board” and each member thereof a “Manager”) has oversight responsibility for the management and supervision of the business operations of the Fund. As permitted by applicable law, the Board may delegate any of its rights, powers and authority to, among others, the officers of the Fund, a committee of the Board, or the Adviser, as it did in causing the Fund to enter into the Investment Management Agreement. The Fund’s investment objective is to seek long-term capital appreciation by investing in a diversified portfolio of private equity and debt investments including infrastructure. The Fund makes investments directly and through its wholly owned subsidiaries, Partners Group Private Equity (Subholding), LLC (the “Onshore Subsidiary”), Partners Group Private Equity (Luxembourg) S.à r.l (the “Offshore Subsidiary”), and Partners Group Revolver Pooling PGPE, LLC (the “Revolver Subsidiary”).

 

Units are offered only to investors that represent that they are “accredited investors” within the meaning of Rule 501 under the Securities Act of 1933, as amended, and “qualified clients” within the meaning of Rule 205-3 under the Investment Advisers Act. Purchasers of Units become members of the Fund (“Members”).

 

The Fund has elected to be treated for U.S. federal income tax purposes, and intends to qualify annually, as a regulated investment company (“RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”).

 

The Fund currently offers two classes of Units designated as “Class A Units” and “Class I Units”. In the future the Fund may offer additional classes of Units. The Class A Units and the Class I Units have, and each additional class of Units issued by the Fund, if any, will have different characteristics, particularly regarding the sales charges that purchasers of Units of the additional class bear, and the distribution and service fees, if any, and other class specific expenses, if any, that are charged to holders of Units of the additional class. The Fund has received an exemptive order from the SEC with respect to the Fund’s multi-class structure.

 

Although Units of each class represent pro rata interests in the Fund, each class votes separately on class-specific matters. Realized and unrealized gains and losses and net investment income and losses, other than class-specific expenses, are allocated daily to each class of Units based on the relative net assets of each class to the total net assets of the Fund.

 

2. Significant Accounting Policies

 

The Fund is an investment company and applies the guidance set forth in Accounting Standards Codification (“ASC”) 946, Financial Services—Investment Companies. The following is a summary of significant accounting and reporting policies used in preparing the consolidated financial statements.

 

a. Basis of Accounting

 

The Fund’s accounting and reporting policies conform with U.S. generally accepted accounting principles (“U.S. GAAP”).

 

b. Valuation of Investments

 

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 (“Primary Investments” and “Secondary Investments”, respectively, and together, “Private Equity Fund Investments”; Direct Investments and Private Equity Fund Investments, collectively, “Private Equity Investments”).

 

The Fund is required to report its investments, including those for which current market values are not readily available, at fair value.

 

40

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Notes to Consolidated Financial Statements – September 30, 2024 (Unaudited) (continued)

 

 

2. Significant Accounting Policies (continued)

 

The Fund values its investments in accordance with ASC 820, Fair Value Measurements (“ASC 820”), which defines fair value as the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the applicable measurement date, and Rule 2a-5 under the Investment Company Act (“Rule 2a-5”). Pursuant to Rule 2a-5, the Board designated the Adviser as “valuation designee” to perform fair value determinations and approved amended Valuation Procedures.

 

Fair value is based on observable market prices or parameters or derived from such prices or parameters when such quotations are readily available. In accordance with Rule 2a-5, a market quotation is “readily available” only when it is a quoted price (unadjusted) in active markets for identical instruments that a fund can access at the measurement date, provided that such a quotation is not considered to be readily available if it is not reliable.

 

The Adviser, as “valuation designee” under Rule 2a-5, determines the fair value of the Fund’s Private Equity Investments in conformity with U.S. GAAP, Rule 2a-5, and the Fund’s Valuation Procedures. As permitted by the Valuation Procedures, the Adviser values the Fund’s Private Equity Investments in consultation with persons who are employees of the Adviser’s parent company or one of its subsidiaries. The Valuation Procedures require evaluation of all relevant factors reasonably available to the Adviser and its affiliates at the time the Fund’s Private Equity Investments are valued.

 

Direct Investments

 

In assessing the fair value of the Fund’s non-traded Direct Investments in accordance with the Valuation Procedures, the Adviser uses a variety of methods such as earnings multiples, discounted cash flow and market data from third party pricing services. The Adviser makes valuation assumptions based on market conditions existing at the end of each reporting period. Quoted market prices or dealer quotes for certain similar instruments are used for debt investments where appropriate. Other techniques, such as option pricing models and estimated discounted value of future cash flows, are used to determine fair value for the remaining financial instruments. Because of the inherent uncertainty of estimates, fair value determinations based on estimates may differ from the values that would have been used had a ready market for the securities existed, and the differences could be material.

 

Private Equity Fund Investments

 

The fair values of Private Equity Fund Investments determined by the Adviser in accordance with the Valuation Procedures are estimates. These estimates are net of management and performance incentive fees or allocations payable pursuant to the respective organizational documents of the Private Equity Fund Investments. Ordinarily, the fair value of a Private Equity Fund Investment is based on the net asset value of that Private Equity Fund Investment reported by its investment manager. If the Adviser determines that the most recent net asset value reported by the investment manager of a Private Equity Fund Investment does not represent fair value or if the manager of a Private Equity Fund Investment fails to report a net asset value to the Fund, a fair value determination is made by the Adviser in accordance with the Valuation Procedures. In making that determination, the Adviser will consider whether it is appropriate, considering all relevant factors, to value such Private Equity Fund Investment at the net asset value last reported by its investment manager, or whether to adjust such value by a premium or discount. Because of the inherent uncertainty of estimates, fair value determinations based on estimates may differ from the values that would have been used had a ready market for the securities existed, and the differences could be material.

 

For each of the Fund’s Private Equity Fund Investments (for the purposes of this paragraph, an “Investee”), the Fund has no right to cause the Investee or any third party to purchase the Fund’s investment in the Investee, at the end of the term of such investment, or any other time. Accordingly, in a typical Private Equity Fund Investment, the Fund expects to realize the value remaining in its investment at the end of the investment’s term through distributions resulting from the liquidation of the remaining assets of the Investee.

 

Daily Traded Investments

 

The fair values of financial instruments traded in active markets are based on quoted market prices at the end of the reporting period. The quoted market price used is the price within the bid-ask spread that is considered most representative of fair value at the end of the reporting period. The fair values of actively traded financial instruments with lock-up restrictions may be discounted.

 

41

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Notes to Consolidated Financial Statements – September 30, 2024 (Unaudited) (continued)

 

 

2. Significant Accounting Policies (continued)

 

The fair values of asset-backed securities are determined by price quotations from unaffiliated market makers, financial institutions that regularly trade similar investments or independent valuation agents using industry standard valuation models.

 

The Valuation Procedures are implemented by the Adviser and State Street Bank and Trust Company, as the Fund’s administrator (the “Administrator”). Both the Adviser and the Administrator are subject to the oversight of, and report to, the Board. The Adviser and the Administrator monitor and review the methodologies of the various third-party pricing services that are employed by the Fund.

 

The Adviser and certain of its affiliates act as investment advisers to clients other than the Fund. However, the valuation attributed to a Private Equity Investment held by the Fund and to the same Private Equity Investment held by another client, one of the Adviser’s affiliates, or by a client of one of its affiliates might differ due to differences in accounting, regulatory or other factors applicable to the Fund, to such other client or the Adviser’s affiliate.

 

c. Cash and Cash Equivalents

 

In the normal course of its business the Fund holds cash, including foreign currencies, in short-term interest-bearing deposit accounts, and short-term U.S. Treasury Bills (“T-Bills”) to provide liquidity pending investment in Private Equity Investments. T-Bills are valued at amortized cost which is close to or a proxy for fair value. At times, the amounts held in these accounts may exceed applicable federally insured limits. The Fund has not experienced any losses in these accounts and does not believe that it is exposed to significant credit risk in these accounts.

 

d. Foreign Currency Translation

 

The books and records of the Fund are maintained in U.S. Dollars. Generally, valuations of assets and liabilities denominated in currencies other than the U.S. Dollar are translated into U.S. Dollar equivalents using valuation date exchange rates, while purchases, realized gains and losses, income and expenses are translated at transaction date exchange rates. As of September 30, 2024, the Fund’s investments denominated in foreign currencies were as follows:

 

Currency

 

Number of
investments

 

Australian Dollars

    9  

Brazilian Reals

    1  

Canadian Dollars

    7  

Euros

    315  

Indian Rupees

    2  

Japanese Yen

    2  

New Zealand Dollars

    3  

Norwegian Kroner

    2  

Philippine Pesos

    1  

Pounds Sterling

    42  

Swedish Kronor

    4  

Swiss Francs

    7  

 

The Fund does not separately state the portion of the results of operations due to fluctuations in foreign exchange rates. They are included with other changes in fair values of the investments during the period.

 

e. Forward Foreign Currency Exchange Contracts

 

The Fund may enter forward foreign currency exchange contracts to manage foreign exchange rate risk. These contracts for the purchase or sale of a specific foreign currency at a fixed price on a future date may be entered into as a 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 due to

 

42

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Notes to Consolidated Financial Statements – September 30, 2024 (Unaudited) (continued)

 

 

2. Significant Accounting Policies (continued)

 

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 a closing transaction or by the delivery or receipt of the currency. The risk that counterparties may be unable to meet the terms of their contracts and the risk of unanticipated movements in the value of a foreign currency relative to the U.S. Dollar are inherent in forward foreign exchange contracts.

 

During the six months ended September 30, 2024, the Fund entered 219 long/short forward foreign currency exchange contracts. As disclosed in the Consolidated Statement of Assets and Liabilities, the Fund had $334,551 in unrealized appreciation and $(77,474,894) in unrealized depreciation on forward foreign currency exchange contracts. As disclosed in the Consolidated Statement of Operations, the Fund had $2,439,027 in net realized gains (losses) and $(106,371,069) change in net unrealized appreciation (depreciation) on forward foreign currency contracts.

 

f. Investment Income

 

The Fund records a distribution of cash or in-kind securities on a Private Equity Investment at fair value based on the information contained in the notice provided to the Fund when the distribution is received. Thus, the Fund recognizes in the Consolidated Statement of Operations its share of realized gains (or losses) and the Fund’s share of net investment income (or loss) based upon information received about distributions on Private Equity Investments. Unrealized appreciation (depreciation) on investments presented in the Consolidated Statement of Operations includes the Fund’s share of unrealized gains and losses, realized undistributed gains/losses, and undistributed net investment income (or loss) on Private Equity Investments for the relevant period.

 

The Fund classifies various types of non-interest income earned from Direct Investments as either other income or transaction income. Other income includes transfer fees, amendment fees, and unfunded fees. Transaction income includes break-up fees, directors’ fees, financial advisory fees, topping fees, investment banking fees, monitoring fees, organizational fees, and syndication fees.

 

g. Interest and Dividend Income

 

Dividend income is recorded on the ex-dividend date, except for certain dividends received from foreign securities and Direct Equity Investments for which the ex-dividend date has passed, in which case the dividend is recorded as soon as a Fund is informed that the ex-dividend date has occurred. Interest income, adjusted for the accretion of discounts and amortization of premiums, is recorded on an accrual basis from the settlement date, except for securities with a forward starting effective date, where interest income is recorded on the accrual basis from the effective date.

 

h. Fund Expenses

 

The Fund bears all expenses incurred in its conduct of the business of the Fund on an accrual basis, including, but not limited to, the following: all costs and expenses related to portfolio transactions and positions for the Fund’s account; legal fees; accounting, auditing, and tax preparation fees; custodial fees; fees for lines of credit; fees for data and software providers; costs of insurance; registration expenses; fees of each Manager who is not an “interested person” of the Fund, as defined in the Investment Company Act (each, individually an “Independent Manager” and collectively, the “Independent Managers”); and expenses of meetings of the Board, including reimbursement of the Independent Managers for their expenses in attending meetings.

 

i. Costs Relating to Purchases of Secondary Investments

 

Costs relating to purchases of Secondary Investments include the amortization of deferred payments on Secondary Investments. Such amortization expense is recognized on a monthly basis until the due date of a deferred payment.

 

j. Income Taxes

 

The Fund recognizes tax positions in its consolidated financial statements only when it is more likely than not that the relevant taxing authority will, upon examination, sustain the position based on its merits. A position that meets this standard is measured at the maximum benefit that will more likely than not be realized upon settlement. The Fund classifies any interest expense related to income taxes in income tax expense, and any income tax penalties under expenses in the Consolidated Statements of Operations.

 

43

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Notes to Consolidated Financial Statements – September 30, 2024 (Unaudited) (continued)

 

 

2. Significant Accounting Policies (continued)

 

The Fund’s tax positions have been reviewed based on applicable statutes of limitation for tax assessments, which may vary by jurisdiction. Based on this review, the Fund has concluded that no additional provision for income tax is required in the Fund’s consolidated financial statements. The Fund is subject to potential examination by certain taxing authorities in various jurisdictions. The Fund’s tax positions are subject to ongoing interpretation of laws and regulations by taxing authorities.

 

As noted above, the Fund has elected to be treated for U.S. federal income tax purposes, and intends to qualify annually, as a RIC under Subchapter M of the Code. If the Fund were to fail to meet the requirements of Subchapter M to qualify as a RIC, and if the Fund were ineligible to or otherwise were not to cure such failure, the Fund would be subject to tax on its taxable income, whether or not distributed to Members, at corporate rates, and all distributions of earnings and profits would be taxable to Members as ordinary income. In addition, the Fund could be required to recognize unrealized gains, pay substantial taxes and interest, and make substantial distributions until it requalifies as a RIC that is accorded special tax treatment under Subchapter M. In order to comply with the requirements of Subchapter M, the Fund must distribute substantially all of its taxable income and gains to holders of Fund Units and meet certain diversification and income requirements with respect to its investments. The Onshore Subsidiary is treated as an association taxable as a corporation for U.S. federal income tax purposes. The Offshore Subsidiary is treated as an entity separate from the Fund, and thus is disregarded, for U.S. federal income tax purposes. The Revolver Subsidiary is treated as an association taxable as a corporation for U.S. federal income tax purposes. In preparing its consolidated financial statements, the Onshore Subsidiary is required to recognize its estimate of income taxes for Federal and State purposes as a deferred tax asset or liability. Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the corresponding amounts used for income tax purposes. If the Onshore Subsidiary has a deferred tax asset, consideration is given to whether a valuation allowance is required. The Offshore Subsidiary is not subject to U.S. federal and state income taxes.

 

The Fund files tax returns as prescribed by the tax laws of the jurisdictions in which it operates. In the normal course of business, the Fund is subject to examination by U.S. federal, state, local and foreign jurisdictions, where applicable. As of September 30, 2024, the tax years from 2019 forward remain subject to examination by the major tax jurisdictions in which the Fund is subject to examination.

 

During the six months ended September 30, 2024 the Fund reclassified $82,472,127 from undistributed net investment income, $(135,081,938) of accumulated net realized gain (loss) on investments and forward foreign currency contracts, $0 of accumulated net unrealized appreciation on investments and forward foreign currency contracts, and $0 of foreign currency translation, to paid-in capital.

 

k. Use of Estimates

 

The preparation of financial statements in conformity with U.S. GAAP requires the Fund to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities as of the date of the financial statements, as well as the reported increases and decreases in capital from operations during the reporting period. Actual results may differ from those estimates.

 

l. Consolidated Financial Statements

 

The Consolidated Schedule of Investments, Consolidated Statement of Assets and Liabilities, Consolidated Statement of Operations, Consolidated Statements of Changes in Net Assets, Consolidated Statement of Cash Flows and Consolidated Financial Highlights of the Fund include the accounts of the Subsidiaries. All significant intercompany accounts and transactions have been eliminated in consolidation.

 

m. Disclosures about Offsetting Assets and Liabilities

 

The Fund is subject to requirements to disclose information about offsetting assets and liabilities and similar arrangements to enable users of its financial statements to understand the effect of those arrangements on its financial position.

 

44

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Notes to Consolidated Financial Statements – September 30, 2024 (Unaudited) (continued)

 

 

2. Significant Accounting Policies (continued)

 

For financial reporting purposes, the Fund does not offset derivative assets and liabilities that are subject to Master Netting Agreements (“MNA”) or similar arrangements in the Consolidated Statement of Assets and Liabilities. The table below presents the amounts of the Fund’s derivative assets and liabilities as of September 30, 2024: gross, net of amounts available for offset under a MNA, and net of the related collateral received and/or pledged, if any, by the Fund:

 

Counterparty

 

Derivative Assets
Subject to a MNA
with Counterparty

   

Financial
Instruments
Available for Offset

   

Collateral
Received
1

   

Net Amount2

 

Nomura International PLC

  $ 334,551     $ 334,551     $     $  

 

Counterparty

 

Derivative Liabilities
Subject to a MNA
with Counterparty

   

Financial
Instruments
Available for Offset

   

Collateral
Pledged
1

   

Net Amount3

 

Bank of America

  $ 21,844,779     $     $ 21,844,779     $  

Barclays

    35,235,374             35,235,374        

BNY Mellon

    13,345,646             13,345,646        

Nomura International PLC

    7,049,095       334,551             6,714,544  

 

1

In some instances, the actual collateral received and/or pledged may be more than the amount shown here due to overcollateralization.

2

Net amount represents the net amount receivable from the counterparty in the event of default.

3

Net amount represents the net amount due from the Fund to the counterparty in the event of default.

 

n. New Accounting Pronouncements

 

The Fund considers the applicability and impact of all accounting standard updates (“ASU”) issued by the Financial Accounting Standards Board. The Fund has assessed currently issued ASUs and has determined that they are not applicable or expected to have minimal impact on its consolidated financial statements.

 

3. Fair Value Measurements

 

In conformity with 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 fair 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-level 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). This distinction determines the classification of fair value measurements for disclosure purposes.

 

The various types of inputs used in determining the value of the Fund’s investments are summarized below for each of the three levels:

 

Valuation of Investments

 

Level 1 – Pricing inputs are quoted prices 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. The fair value is determined to be the last sale price on the determination date, or, if no sales occurred on that date, the mean of the closing bid and ask prices the date. In accordance with authoritative guidance, 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 in an investment and a sale could reasonably impact the quoted price.

 

45

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Notes to Consolidated Financial Statements – September 30, 2024 (Unaudited) (continued)

 

 

3. Fair Value Measurements (continued)

 

Level 2 – Pricing inputs are observable inputs other than quoted prices for identical assets in active markets (i.e., not Level 1 inputs). Fair value is determined using models or other valuation methodologies through direct or indirect corroboration with observable market data. Investments that are generally included in this category include corporate notes, convertible notes, warrants and restricted public 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 private equity and debt investments, as well as convertible notes and warrants that are not actively traded. The fair value for investments using Level 3 pricing inputs is based on the Adviser’s estimates that consider a combination of various factors and performance measurements. These factors and measurements include the timing of the transaction; the market in which the investment operates; comparable market transactions; operational performance and projections of the investments; various performance multiples as applied to earnings before interest, taxes, depreciation, and amortization or a similar measure of earnings for the latest reporting period or a forward period; brokers’ quotes; and discounted cash flow analysis.

 

Due to the inherent uncertainty of estimates, fair value determinations based on estimates may materially differ from the values that would have been used had a ready market for the securities existed. The following is a summary of the Fund’s investments classified in the fair value hierarchy as of September 30, 2024:

 

Investments

 

Level 1

   

Level 2

   

Level 3

   

Total

 

Common Stocks

  $ 631,566,807     $     $     $ 631,566,807  

High Yield Bonds

          136,902,759             136,902,759  

Asset-Backed Securities

                99,666,385       99,666,385  

Floating Rate Loans

                102,085,951       102,085,951  

Direct Investments:

                               

Direct Equity

          71,601,692       8,528,821,292       8,600,422,984  

Direct Debt

          5,128,549       1,776,363,048       1,781,491,597  

Total Direct Investments*

  $     $ 76,730,241     $ 10,305,184,340     $ 10,381,914,581  

Secondary Investments*

                1,969,828,948       1,969,828,948  

Primary Investments*

                2,188,639,469       2,188,639,469  

Total Investments

  $ 631,566,807     $ 213,633,000     $ 14,665,405,093     $ 15,510,604,900  

 

Other Financial Instruments

 

Level 1

   

Level 2

   

Level 3

   

Total

 

Assets

                               

Foreign Currency Exchange Contracts**

  $     $ 334,551     $     $ 334,551  

Total Assets

  $     $ 334,551     $     $ 334,551  

Liabilities

                               

Foreign Currency Exchange Contracts**

  $     $ (77,474,894 )   $     $ (77,474,894 )

Total Liabilities

  $     $ (77,474,894 )   $     $ (77,474,894 )

Total Investments net of Foreign Currency Exchange Contracts

  $ 631,566,807     $ 136,492,657     $ 14,665,405,093     $ 15,433,464,557  

 

*

Private Equity Investments are described in Note 2.b.

**

Forward Foreign Currency Exchange Contracts are described in Note 2.e.

 

46

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Notes to Consolidated Financial Statements – September 30, 2024 (Unaudited) (continued)

 

 

3. Fair Value Measurements (continued)

 

The following is a reconciliation of the amount of the account balances on April 1, 2024 and September 30, 2024 of those investments in which significant unobservable inputs (Level 3) were used in determining value:

 

 

 

Balance
as of
April 1,
2024

   

Realized
Gain/(Loss)

   

Net Change
in Unrealized
Appreciation/
(Depreciation)

   

Gross
Purchases

   

Gross
Sales

   

Net
Amortization
of Discount/
(Premium)

   

Net
Transfers
In or Out
of Level 3

   

Balance
as of
September
30, 2024

 

Asset-Backed Securities

  $ 61,753,834     $ 478,984     $ 1,988,643     $ 40,067,500     $ (4,656,520 )   $ 33,944     $     $ 99,666,385  

Floating Rate Loans

                908,844       101,187,580       (10,050 )     (423 )           102,085,951  

Direct Investments:

                                                               

Direct Equity Investments

  $ 8,531,221,626     $ 232,143,036     $ 106,928,489     $ 265,098,369     $ (644,522,133 )   $     $ 37,951,905     $ 8,528,821,292  

Direct Debt Investments

    1,251,252,987       (29,772,425 )     50,221,243       705,329,339       (202,961,966 )     2,293,870             1,776,363,048  

Total Direct Investments*

  $ 9,782,474,613     $ 202,370,611     $ 157,149,732     $ 970,427,708     $ (847,484,099 )   $ 2,293,870     $ 37,951,905     $ 10,305,184,340  

Secondary Investments*

    1,827,755,657       124,983       43,103,971       148,663,090       (49,818,753 )                 1,969,828,948  

Primary Investments*

    2,123,078,112       (991,466 )     35,970,470       109,779,884       (79,197,531 )                 2,188,639,469  

Total

  $ 13,795,062,216     $ 201,983,112     $ 239,121,660     $ 1,370,125,762     $ (981,166,953 )   $ 2,327,391     $ 37,951,905     $ 14,665,405,093  

 

*

For the purposes of the tables above: (i) “Direct Investments” are private investments directly in the equity or debt of selected operating companies, often together with the management of the investee operating company; (ii) “Primary Investments” are investments in newly established private equity partnerships where underlying portfolio companies are generally not known as of the time of investment; (iii) and “Secondary Investments” are single or portfolios of assets acquired on the secondary market. However, in the private equity market sector the term “secondary investments” is generally understood to mean Private Equity Fund Investments acquired in the secondary market (See Note 2.b). 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.

 

Changes in inputs or methods used for valuing investments may result in transfers in or out of levels within the fair value hierarchy. The inputs or methods used for valuing investments may not necessarily be an indication of the risk associated with investing in those investments. Transfers between levels of the fair value hierarchy are reported at the beginning of the reporting period in which they occur.

 

The amount of the net change in unrealized appreciation (depreciation) for the six months ended September 30, 2024 relating to investments in Level 3 assets still held at September 30, 2024 is $406,653,683, which is included as a component of net change in accumulated unrealized depreciation on investments on the Consolidated Statement of Operations.

 

47

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Notes to Consolidated Financial Statements – September 30, 2024 (Unaudited) (continued)

 

 

3. Fair Value Measurements (continued)

 

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 September 30, 2024:

 

Type of Security

 

Fair Value at
September 30,
2024
(000’s)*

 

Valuation Technique(s)

Unobservable Input

Range
(weighted average)

Asset-Backed Securities

  $ 7,250  

Recent financing/transaction

Recent transaction price

n/a

      92,416  

Reported fair value

Reported fair value

n/a

Floating Rate Loans

  $ 102,086  

Broker quotes

Indicative quotes for an inactive market

n/a

Direct Investments:

             

Direct Equity

  $ 587,163  

Discounted cash flow

Discount factor

9.13% – 19.20% (12.63%)

      6,975,816  

Market comparable companies

Enterprise value to EBITDA multiple

5.25x – 33.00x (16.92x)

      87,575  

Market comparable companies

Price to book ratio

1.80x – 1.80x (1.80x)

      172,634  

Exit price

Recent transaction price

n/a

      220,112  

Recent financing/transaction

Recent transaction price

n/a

      341,216  

Reported fair value

Reported fair value

n/a

      144,305  

Market comparable companies

Enterprise value to sales multiple

2.00x – 15.80x (7.27x)

Direct Debt

  $ 1,239,826  

Broker quotes

Indicative quotes for an inactive market

n/a

      485,450  

Discounted cash flow

Discount factor

8.00% – 27.00% (10.67%)

      2,698  

Market comparable companies

Enterprise value to EBITDA multiple

7.00x – 13.80x (7.57x)

      4,343  

Exit price

Recent transaction price

n/a

      35,682  

Recent financing/transaction

Recent transaction price

n/a

      8,364  

Market comparable companies

Enterprise value to sales multiple

13.90x – 13.90x (13.90x)

Primary and Secondary Investments

  $ 4,158,468  

Adjusted reported net asset value

Reported net asset value

n/a

 

*

Level 3 fair value includes accrued interest.

 

Level 3 Direct Equity Investments valued using an unobservable input are directly affected by a change in that input. For Level 3 Direct Debt Investments, the Fund estimates fair value utilizing earnings and multiples analysis or an analysis of discounted cash flows that considers the credit risk and interest rate risk of the particular investment. For Direct Investments, significant increases or decreases in these inputs in isolation would result in a significantly lower or higher fair value measurements.

 

The amounts from Partners Group investment vehicles pertain to non-investment related assets (liabilities) and/or any difference in fair value classification of its underlying investments. In certain cases, this may also include underlying investments that are measured under Level 1 or Level 2 but presented under Level 3 in fair value measurement note since the investments are held under external partnership investments.

 

48

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Notes to Consolidated Financial Statements – September 30, 2024 (Unaudited) (continued)

 

 

4. Revolving Credit Agreement

 

The Fund has a secured, committed multicurrency revolving line of credit (“LOC”) facility with Lloyds Bank Corporate Markets plc (successor of Lloyds Bank plc), NatWest Markets plc (successor of The Royal Bank of Scotland plc), Barclays Bank plc, UBS AG, and Bank of America, N.A. in the aggregate maximum principal amount of $1,111,000,000. The Fund anticipates that this LOC facility will be used primarily for working capital requirements and for financing investments and funding associated costs and expenses. The Fund will incur additional interest and other expenses for the use of this and other future line of credit facilities. Borrowings under this facility had been charged a rate of interest per annum that was the aggregate of the applicable margin of 3.25% which was until June 30, 2023, London Interbank Offered Rate (LIBOR), after June 30, 2023, Secured Overnight Financing Rate (SOFR), or, in relation to any loan in Euros, the Euro Interbank Offered Rate (EURIBOR), and a commitment fee of 1.20% per annum on the daily unused portion. For the six months ended September 30, 2024, the Fund did not have any borrowings and did not incur any interest expense under the LOC facility. In addition to the commitment fee under the LOC facility the Fund agrees to pay arrangement fees based on the rate agreed to with the various lenders, agency fees of $25,000 per annum, monitoring fees of $25,000 per annum and trustee fees of $15,000 per annum. The term of the LOC facility runs until January 31, 2025.

 

5. Unit Transactions/Subscription and Repurchase of Units

 

In general, Units are offered for purchase as of the first day of each calendar month. However, Units may be offered more or less frequently as determined by the Board in its sole discretion.

 

Pursuant to the conditions of an exemptive order issued by the SEC, and in compliance with Rule 12b-1 under the Investment Company Act, the Fund has adopted a Distribution and Service Plan for the Class A Units (the “Distribution Plan”). The Distribution Plan allows the Fund to pay distribution fees for the promotion and distribution of its Class A Units and the provision of personal services to holders of Class A Units. Under the Distribution Plan, the Fund may pay as compensation an amount up to 0.70% on an annualized basis of the value of the Fund’s net asset attributable to Class A Units (the “Distribution Fee”). Payment of the Distribution Fee is governed by the Distribution Plan. The Distribution Fee is paid out of the Fund’s assets and decreases the net profits or increases the net losses of the Fund solely with respect to Class A Units. For the six months ended September 30, 2024, the Fund accrued distribution fees of $28,920,054, which were attributable to Class A Units. Class I Units are not subject to the Distribution Plan or the Distribution Fee and do not bear any expenses associated therewith. In addition, under the Distribution Plan, subscriptions for Class A Units may be subject to a placement fee (the “Placement Fee”) of up to 3.50% of the subscription amount. No Placement Fee may be charged without the consent of the placement agent.

 

The Board may, from time to time and in its sole discretion, cause the Fund to repurchase Units from Members pursuant to written tenders by Members at such times and on such terms and conditions as established by the Board. In determining whether the Fund should offer to repurchase Units, the Board considers the recommendation of the Adviser, as well as a variety of other operational, business, and economic factors. The Adviser anticipates recommending to the Board that, under normal circumstances, the Fund conduct quarterly repurchase offers for Units having an aggregate value of no more than 5% of the Fund’s net assets each January 1st, April 1st, July 1st, and October 1st. The Fund is entitled to charge a 2.00% early repurchase fee for any repurchase of Units from a Member at any time prior to the day immediately preceding the first anniversary of the Member’s purchase of such Units.

 

Transactions in Units were as follows:

 

   

For the Six Months Ended
September 30, 2024*

   

For the Year Ended
March 31, 2024*

 
   

Units

   

Dollar Amounts

   

Units

   

Dollar Amounts

 

Class A Units

                               

Sales

    207,731,597     $ 543,380,623       435,055,860     $ 867,184,668  

Reinvestments

                104,139,872       207,209,706  

Repurchases

    (87,423,248 )     (286,366,885 )     (218,882,176 )     (438,997,302 )

Class exchanges

    (4,500,426 )     (27,832,111 )     (30,924,852 )     (62,024,192 )

Net increase (decrease)

    115,807,923     $ 229,181,627       289,388,704     $ 573,372,880  

 

49

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Notes to Consolidated Financial Statements – September 30, 2024 (Unaudited) (continued)

 

 

5. Unit Transactions/Subscription and Repurchase of Units (continued)

 

   

For the Six Months Ended
September 30, 2024*

   

For the Year Ended
March 31, 2024*

 
   

Units

   

Dollar Amounts

   

Units

   

Dollar Amounts

 

Class I Units

                               

Sales

    154,827,932     $ 444,291,857       352,539,664     $ 728,148,848  

Reinvestments

                73,606,452       152,280,709  

Repurchases

    (101,941,173 )     (357,348,946 )     (266,162,372 )     (554,919,154 )

Class exchanges

    4,315,492       27,832,111       29,826,636       62,024,192  

Net increase (decrease)

    57,202,251     $ 114,775,022       189,810,380     $ 387,534,595  

 

*

Updated to reflect the effect of a 1-for-4 unit split on July 2, 2024.

6. Management Fees, Incentive Fee and Fees and Expenses of Managers

 

Under the terms of the Investment Management Agreement the Adviser is responsible for providing day-to-day investment management and certain other services to the Fund, subject to the ultimate supervision of and to any policies established by the Board. Accordingly, the Adviser is responsible for developing, implementing and supervising the Fund’s investment program. As consideration for its investment management services under the Investment Management Agreement, the Fund pays the Adviser a monthly management fee equal to 1/12th of 1.50% (1.50% on an annualized basis) of the greater of (i) the Fund’s net asset value and (ii) the Fund’s net asset value less cash and cash equivalents plus the total of all commitments made by the Fund that have not yet been drawn for investment. However, the Investment Management Agreement provides that in no event will the management fee exceed 1.75% as a percentage of the Fund’s net asset value. For the six months ended September 30, 2024, the Fund incurred $122,614,341 in management fees payable to the Adviser.

 

In addition to the monthly management fee, at the end of each calendar quarter (and at certain other times), the Adviser will be entitled to receive an Incentive Fee equal to 10% of the excess, if any, of (i) the net profits of the Fund for the relevant period over (ii) the then balance, if any, of the New Loss Recovery Account (as defined below). For the purposes of calculating the Incentive Fee, the term “net profits” means the amount by which the net asset value of the Fund on the last day of the relevant period exceeds the net asset value of the Fund as of the beginning of the same period, including any net change in unrealized appreciation or depreciation of investments, realized gains or losses, investment income, expenses, while excluding contributions and withdrawals from the calculation of the Incentive Fee. The Fund maintains a memorandum account (the “New Loss Recovery Account”), which had an initial balance of zero and will be (i) increased upon the close of each calendar quarter of the Fund by the amount of the net losses of the Fund for the quarter, and (ii) decreased (but not below zero) upon the close of each calendar quarter by the amount of the net profits of the Fund for the quarter. Members will benefit from the New Loss Recovery Account in proportion to their holdings of Units. For the six months ended September 30, 2024, the Fund incurred $51,026,837 in Incentive Fees due to the Adviser.

 

The Adviser has entered into an expense limitation agreement (the “Expense Limitation Agreement”) with the Fund, whereby the Adviser has agreed to waive fees that it would otherwise be paid, and/or to assume expenses of the Fund (a “Waiver”), if required to ensure the Total Annual Expenses (excluding taxes, interest, brokerage commissions, certain transaction related expenses arising out of investments made by the Fund, extraordinary expenses, the Incentive Fee, and any acquired fund fees and expenses) do not exceed 3.00% on an annualized basis with respect to Class A Units and 2.30% on an annualized basis with respect to Class I Units (the “Expense Limit”). For a period not to exceed three years from the date on which a Waiver is made, the Adviser may recoup amounts waived or assumed, provided it is able to affect such recoupment without causing the Fund’s expense ratio (after recoupment) to exceed the lesser of (a) the expense limit in effect at the time of the waiver, and (b) the expense limit in effect at the time of the recoupment. The Expense Limitation Agreement may be terminated by the Adviser or the Fund upon thirty days’ written notice to the other party. From six months ended September 30, 2024, the Adviser did not waive any fees and the Fund did not pay any recoupment of existing waivers pursuant to the Expense Limitation Agreement.

 

50

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Notes to Consolidated Financial Statements – September 30, 2024 (Unaudited) (continued)

 

 

6. Management Fees, Incentive Fee and Fees and Expenses of Managers (continued)

 

Each Independent Manager is paid an annual fee. Effective January 1, 2023, the Fund increased the annual fee from $140,000 to $150,000. The Fund pays an additional fee of $10,000 to the Chairman of the Board, the Chairman of the Audit Committee, and effective January 1, 2024, the Chairman of the Nominating Committee. The Fund also reimburses the expenses of the Independent Managers incurred in connection with their services as Independent Managers. The Independent Managers do not receive any pension or retirement benefits from the Fund.

 

7. Affiliated Investments

 

Under Section 2(a)(3) of the Investment Company Act, a portfolio company is considered “affiliated” with the Fund if the Fund owns five percent or more of such portfolio company’s outstanding voting securities. The Fund held at least five percent of the outstanding voting securities of the following portfolio companies as of September 30, 2024:

 

 

 

Shares/
Principal as of
September 30,
2024

   

Fair Value
as of
March 31,
2024

   

Gross
Additions
(1)

   

Gross
Reductions
(2)

   

Realized
Gains/
Losses

   

Change in
Unrealized
Gains
(Losses)

   

Fair Value
as of
September 30,
2024

   

Affiliated
Income/
Accretion of
Discount

 

Non-Controlled Affiliates

                                                               

Bock Capital JVCo Nature S.à.r.l.

    12,590,000,000     $ 184,424,230     $     $     $     $ 42,610,286     $ 227,034,516     $  

Camelia Investment 1 Limited(3)(4)

          161,208,496             (161,259,391 )     72,124,832       (72,073,937 )            

CapitalSpring Finance Company, LLC

    7,766,605       8,205,962       131,812       (1,556,316 )           (112,440 )     6,669,018       161,928  

Confluent Health Holdings LP

    30,362       75,177,581       216,482       (203,671 )           (3,585,389 )     71,605,003        

Dermatology Holdings, L.P.(4)

          144,036,748       41,324                   10,698,086       154,776,158        

Ecom Express Private Limited(5)

    63,417       9,410,364                         154,661       9,565,025        

ECP Parent, LLC

    109,770,023       102,237,386                         471,186       102,708,572       17,171  

EdgeCore Holdings, L.P.(4)

          103,722,191       16,742,527                   17,263,123       137,727,841        

Encore Holdings LP(4)

          103,191,531       3,460,000                   11,823,775       118,475,306        

EnfraGen LLC

    37,786       90,545,380             (944,650 )           6,253,374       95,854,104       850,185  

Green DC LuxCo Sarl

    39,061,246       154,904,427       25,974,000                   11,824,988       192,703,415        

Icebox Holdco I Inc(4)

          62,800,836                         401,030       63,201,866        

Icebox Parent LP(4)

          218,133,631                         26,576,302       244,709,933        

Idera, Inc.

    1,229,194       1,229,521       (2,934 )     (3,081 )     8       (16,789 )     1,206,725       53,175  

Idera Parent L.P.(4)

          270,973,196                         (40,327,973 )     230,645,223        

KPOCH Holdings, L.P.(4)

          170,690,437                         (6,627,374 )     164,063,063       1,164,854  

KPSKY Holdings L.P.(4)

          76,653,056                         (28,373,307 )     48,279,749        

Luxembourg Investment Company 285 S.à.r.l.(6)

    14,865,773       28,178,939                         1,794,319       29,973,258        

Luxembourg Investment Company 293 S.à.r.l.

    9,789,622       50,762,648                         1,366,955       52,129,603        

 

51

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Notes to Consolidated Financial Statements – September 30, 2024 (Unaudited) (continued)

 

 

7. Affiliated Investments (continued)

 

 

 

Shares/
Principal as of
September 30,
2024

   

Fair Value
as of
March 31,
2024

   

Gross
Additions
(1)

   

Gross
Reductions
(2)

   

Realized
Gains/
Losses

   

Change in
Unrealized
Gains
(Losses)

   

Fair Value
as of
September 30,
2024

   

Affiliated
Income/
Accretion of
Discount

 

Luxembourg Investment Company 314 S.à.r.l.(6)

    192,000     $ 1     $     $     $     $     $ 1     $  

Luxembourg Investment Company 404 S.à r.l.

    145,800       24,435,176             (16,590 )     (133 )     1,853,314       26,271,767        

Luxembourg Investment Company 414 S.à r.l.

    12,316,087       101,514,227                         12,114,089       113,628,316        

Luxembourg Investment Company 430 S.à r.l.

    52,594,635       76,366,764                         3,500,405       79,867,169        

MHS Acquisition Holdings, LLC

    35,641       985,319                         (375,544 )     609,775        

MHS Blocker Purchaser L.P.(4)

          76,184,208             (1)            (29,036,849 )     47,147,358        

Orbiter Investments S.à.r.l.

    8,568,857       273,466,108                         7,527,768       280,993,876        

Partners Group Satellite HoldCo S.à.r.l.

    14,993,879       53,842,689                         (4,249,123 )     49,593,566        

Partners Group Satellite Warehouse S.C.S.(4)

          1,174,555                         (44,509 )     1,130,046        

Partners Terra Pte. Ltd.

    7,357,185       9,130,863       622,964                   574,771       10,328,598        

PG BRPC Investment, LLC

    32,079       84,594,435                         (1,764,818 )     82,829,617        

PG Delta Holdco, LLC

    40,952       87,245,404                         9,694,239       96,939,643        

PG Esmeralda Pte. Ltd.

    12,790,872       42,748,489       6,853,838                   2,286,674       51,889,001        

PG Investment Company 1 S.à r.l.

    12,822,040       96,885,494                         5,649,855       102,535,349        

PG Investment Company 18 S.à.r.l.

    126,506,634       170,136,983                         23,825,055       193,962,038        

PG Investment Company 24 S.à.r.l.

    102,257,478       152,072,826                         9,096,154       161,168,980        

PG Investment Company 60 S.à.r.l.

    379,375       1,928,633       3,994,425                   92,684       6,015,742        

PG Investment Company 67 S.à.r.l.

    4,725,444             5,166,306                   109,666       5,275,972        

PG Investment Company 69 S.à.r.l.

    835,598             908,965                   22,307       931,272        

PG Investment Company 71 S.à.r.l.

    5,428,472             6,069,028                   (9,760 )     6,059,268        

PG Investment Company 76 S.à.r.l.

    44,108,739             48,700,263                   533,968       49,234,231        

 

52

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Notes to Consolidated Financial Statements – September 30, 2024 (Unaudited) (continued)

 

 

7. Affiliated Investments (continued)

 

 

 

Shares/
Principal as of
September 30,
2024

   

Fair Value
as of
March 31,
2024

   

Gross
Additions
(1)

   

Gross
Reductions
(2)

   

Realized
Gains/
Losses

   

Change in
Unrealized
Gains
(Losses)

   

Fair Value
as of
September 30,
2024

   

Affiliated
Income/
Accretion of
Discount

 

PG Lion Management Warehouse S.C.S(4)(6)

        $ 232,873     $     $     $     $ (57,585 )   $ 175,288     $  

PG TLP S.à r.l.

    6,473,126       114,276,166                         18,631,022       132,907,188        

PG Wave Limited

    53,215,581       86,899,848                         10,661,218       97,561,066        

Pharmathen GP S.à r.l.

    110,300       1                               1        

Pharmathen Topco S.à r.l.

    98,937,978       160,504,707                         (540,408 )     159,964,299        

Polyusus Lux XVI S.à.r.l.

    291,878,429       2       3,004,977                   93,673       3,098,652        

Root JVCo S.à r.l.

    11,049,750       111,951,014                         8,769,556       120,720,570        

SnackTime PG Holdings, Inc.

    12       10,573,061       4,029                   (6,882,238 )     3,694,852        

Specialty Pharma Holdings LP(4)

          145,782,767                         (3,455,209 )     142,327,558        

Sunsure Energy Private Limited

    2,409,419       12,075,632       7,217,800                   1,484,067       20,777,499        

SureWerx Topco, L.P.(4)

          59,814,352       3,367,000                   7,068,955       70,250,307        

Surfaces SLP (SCSp)(4)

          29,161,781                         (3,937,181 )     25,224,600        

Thermostat Purchaser, L.P.(4)

          90,401,213                         13,279,847       103,681,060        

WHCG Purchaser, Inc.(3)

          3,407,722       169,919       (3,577,641 )                       230,690  

WHCG Purchaser, Inc.(3)(4)

          2,377,506                   (2,316,000 )     (61,506 )            

WHCG Purchaser, L.P.

    14,022,833       12,901,389       14,022,833                   786,444       27,710,666        

Zenith Longitude Limited

    26,838,037       262,470,388                         2,975,006       265,445,394       4,299,165  

Total Non-Controlled Affiliates

          $ 4,372,029,156     $ 146,665,558     $ (167,561,341 )   $ 69,808,707     $ 70,336,883     $ 4,491,278,963     $ 6,777,168  

 

(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 was exited during the period ended September 30, 2024.

(4)

Investment does not issue shares.

(5)

This investment is associated with PG Esmeralda Pte. Ltd.

(6)

Luxembourg Investment Company 285 S.à.r.l, Luxembourg Investment Company 314 S.à.r.l and PG Lion Management Warehouse S.C.S. are related to the same investment.

 

8. Accounting and Administration Agreement

 

The Administrator serves as administrator and accounting agent to the Fund and provides certain accounting, record keeping and investor related services pursuant to an Accounting and Administration Agreement between the Fund and the Administrator. For its services the Administrator receives a monthly fee that is based upon the average net assets of the Fund, fees on portfolio transactions, as well as reasonable out of pocket expenses. For the six months ended September 30, 2024, the Fund incurred $5,629,494 in administration and accounting fees due to the Administrator.

 

53

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Notes to Consolidated Financial Statements – September 30, 2024 (Unaudited) (continued)

 

 

9. Investment Transactions

 

Total purchases of investments for the six months ended September 30, 2024 amounted to $1,995,828,154. Total distribution proceeds from sale, redemption, or other disposition of investments for the six months ended September 30, 2024 amounted to $1,079,281,904. The cost of investments for U.S. federal income tax purposes is adjusted for items of taxable income allocated to the Fund from such investments. The Fund relies upon actual and estimated tax information provided by the managers of the Private Equity Fund Investments as to the amounts of taxable income allocated to the Fund as of September 30, 2024.

 

10. Indemnification

 

In the normal course of business, the Fund may enter contracts that provide general indemnification. The Fund’s maximum exposure under these agreements is dependent on future claims that may be made against the Fund under such agreements, and therefore cannot be established; however, based on management’s experience, the risk of loss from such claims is considered remote.

 

11. Commitments

 

As of September 30, 2024, the Fund had funded $15,695,031,383 or 89.5% of the $17,544,639,742 of its total commitments to Private Equity Investments. With respect to its (i) Direct Investments it had funded $11,519,006,613 of $12,101,251,594 in total commitments, (ii) Secondary Investments it had funded $2,233,001,810 of $2,528,137,499 in total commitments, and (iii) Primary Investments it had funded $1,943,022,960 of $2,915,250,649 in total commitments, in each case, as of September 30, 2024.

 

12. Risk Factors

 

An investment in the Fund involves significant risks, including industry risk, liquidity risk, interest rate risk and economic conditions risk. These risks should be carefully considered prior to investing and should only be considered by investors financially able to maintain their investment and who can afford a loss of a substantial part or all of such investment. The Fund invests substantially all its available capital in Private Equity Investments. Typically, these investments are in restricted securities that are not traded in public markets and are subject to substantial holding periods, so that the Fund may not be able to resell some of its holdings for extended periods, which may be several years. The Fund may have a concentration of investments in a particular industry or sector. The performance of investments in the sector may have a significant impact on the performance of the Fund. The Fund’s Private Equity Investments are illiquid, typically subject to various restrictions on resale, and there is no assurance that the Fund will be able to realize the value of such investments in a timely manner. Private Equity Fund Investments are generally closed-end private equity partnerships with no right to withdraw prior to the termination of the partnership. The frequency of withdrawals is dictated by the governing documents of the Private Equity Fund Investments. Except where a market exists for the securities in which the Fund is directly or indirectly invested, the valuations of the Fund’s investments are estimated. Due to the inherent uncertainty in estimated valuations, those valuations may differ from the valuations that would have been used had a ready market for the securities existed, and the differences could be material.

 

Investments in Units provide limited liquidity. It is currently intended that holders of Fund Units will be able to redeem Units only through quarterly offers by the Fund to purchase, from holders of Fund Units, a limited number of Units. Those offers are at the discretion of the Board on the recommendation of the Adviser. Therefore, an investment in the Fund is suitable only for investors who can bear the risks associated with the limited liquidity of Units and should be viewed as a long-term investment. No guarantee or representation is made that the Fund’s investment objective will be met.

 

The impairment or failure of one or more banks with whom the Fund, an underlying fund or their portfolio companies transacts may inhibit the Fund, an underlying fund or their portfolio companies’ ability to access depository accounts. In such cases, the Fund or an underlying fund or portfolio company may be forced to delay or forgo investments or other business opportunities or initiatives, resulting in lower Fund performance. In the event of such a failure of a banking institution where the Fund, an underlying fund or portfolio company holds depository accounts, access to such accounts could be restricted and U.S. Federal Deposit Insurance Corporation (“FDIC”) protection may not be available for balances in excess of amounts insured by the FDIC. In such instances, the Fund, an underlying fund or their portfolio companies may not recover such excess, uninsured amounts.

 

54

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Notes to Consolidated Financial Statements – September 30, 2024 (Unaudited) (continued)

 

 

12. Risk Factors (continued)

 

The failure of certain financial institutions, namely banks, may increase the possibility of a sustained deterioration of financial market liquidity, or illiquidity at clearing, cash management and/or custodial financial institutions. The failure of a bank (or banks) with which the Fund, an underlying fund or their portfolio companies have a commercial relationship could adversely affect, among other things, the Fund, underlying fund or one of their portfolio company’s ability to pursue key strategic initiatives, including by affecting the Fund, an underlying fund or portfolio company’s ability to borrow from financial institutions on favorable terms.

 

Additionally, if the sponsor of an underlying fund, or a portfolio company, has a commercial relationship with a bank that has failed or is otherwise distressed, the underlying fund and/or its portfolio companies may experience issues receiving financial support from the sponsor to support its operations or consummate transactions, to the detriment of their business, financial condition and/or results of operations.

 

13. Tax Information

 

As of September 30, 2024, for U.S. federal income tax purposes, the Fund’s aggregate unrealized appreciation and depreciation on its investments based on cost were as follows:

 

   

Investments

   

Forward Foreign
Currency Contracts

 

Tax Cost

  $ 11,234,876,731     $ 3,931,312,709  

Gross unrealized appreciation

    4,775,272,518       334,551  

Gross unrealized depreciation

    (499,544,349 )     (77,474,894 )

Net unrealized investment appreciation

  $ 4,275,728,169     $ (77,140,343 )

 

The tax cost of the Fund’s investments as of September 30, 2024, approximates their amortized cost.

 

14. Stock Split

 

Effective as of the close of business on the date listed in the subsequent table, the Fund’s units underwent a stock split. There was no impact to the aggregate market value of units outstanding. The historical per unit data presented within the Financial Highlights has been retroactively adjusted to reflect the stock split. The stock split ratios, net effect on the NAV per unit, and the number of units outstanding as of the date indicated were as follows:

 

   

Date

   

Share Split
Ratio

   

Shares Prior
to Stock Split

   

Shares After
Stock Split

   

Increase
(Decrease)
in Net Asset
Value per
Share

   

Increase
(Decrease)
in Net Shares
Outstanding

 

Class A

    July 2, 2024       1 for 4       1,025,821,220       4,103,284,878       Decrease       Increase  

Class I

    July 2, 2024       1 for 4       834,063,251       3,336,253,004       Decrease       Increase  

 

15. Subsequent Events

 

Management has evaluated the impact of all subsequent events on the Fund and determined that there were no subsequent events that require disclosure in the consolidated financial statements.

 

55

 

 

Partners Group Private Equity (Master Fund), LLC

 

(a Delaware Limited Liability Company)

 

 

Other Information (Unaudited)

 

 

Proxy Voting

 

The Fund is required to file Form N-PX, with its complete proxy voting record for the twelve months ended June 30, no later than August 31. The Fund’s Form N-PX filing is available: (i) without charge, upon request, by calling 1-877-748-7209 or (ii) by visiting the SEC’s website at www.sec.gov.

 

Availability of Quarterly Portfolio Schedules

 

The Fund files its complete schedule of portfolio holdings with the SEC for the first and third quarters of each fiscal year as an exhibit to its reports on Form N-PORT. The Fund’s Forms N-PORT are available on the SEC’s website at www.sec.gov.

 

56

 

   

 

(b) Not applicable.

 

Item 2. Code of Ethics.

 

Not applicable.

 

Item 3. Audit Committee Financial Expert.

 

Not applicable.

 

Item 4. Principal Accountant Fees and Services.

 

Not applicable.

 

Item 5. Audit Committees of Listed Registrants.

 

Not applicable.

 

Item 6. Investments.

 

(a) Schedules of Investments are included as part of the reports to shareholders filed under Item 1(a) of this Form N-CSR.

 

(b) Not applicable.

 

Item 7. Financial Statements and Financial Highlights for Open-End Management Investment Companies

 

(a) Not applicable.

 

(b) Not applicable.

 

Item 8. Changes in and Disagreements with Accountants for Open-End Management Investment Companies

 

Not applicable.

 

Item 9. Proxy Disclosures for Open-End Management Investment Companies

 

Not applicable.

 

Item 10. Remuneration Paid to Directors, Officers, and Others of Open-End Management Investment Companies

 

Not applicable.

 

Item 11. Statement Regarding Basis for Approval of Investment Advisory Contract

 

Not applicable.

   

 

Item 12. Disclosure of Proxy Voting Policies and Procedures for Closed-End Management Investment Companies

 

Not applicable.

 

Item 13. Portfolio Managers of Closed-End Management Investment Companies

 

Not applicable.

 

Item 14. Purchases of Equity Securities by Closed-End Management Investment Company and Affiliated Purchasers

 

Not applicable.

 

Item 15. Submission of Matters to a Vote of Security Holders

 

There have been no material changes to the procedures by which the shareholders may recommend nominees to the registrant's board of managers, where those changes were implemented after the registrant last provided disclosure in response to the requirements of Item 407(c)(2)(iv) of Regulation S-K (17 CFR 229.407), or this Item.

 

Item 16. 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 was no change 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 period covered by this report that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting.

 

Item 17. Disclosure of Securities Lending Activities for Closed-End Management Investment Companies

 

(a) Not applicable.

 

(b) Not applicable.

 

Item 18. Recovery of Erroneously Awarded Compensation

 

Not applicable.

 

Item 19. Exhibits

 

(a)(1) Not applicable.

   

 

(a)(2) Not applicable.

 

(a)(3) Certifications pursuant to Rule 30a-2(a) under the 1940 Act and Section 302 of the Sarbanes-Oxley Act of 2002 are attached hereto.

 

(a)(4) Not applicable.

 

(a)(5) Not applicable.

 

(b) The certifications required by Rule 30a-2(b) under the 1940 Act (17 CFR 270.30a-2(b)) and Section 906 of the Sarbanes-Oxley Act of 2002 are attached hereto.

   

 

SIGNATURES

 

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

 

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: December 6, 2024  

 

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, and the Investment Company Act of 1940, as amended, 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: December 6, 2024  
     
By (Signature and Title): /s/ Brian Igoe  
  Brian Igoe, Chief Financial Officer  
  (Principal Financial Officer)  
     
Date: December 6, 2024