NPORT-EX 1 fp0045277_nq.htm

ITEM 1. SCHEDULE OF INVESTMENTS.

 

The Schedule(s) of Investments is attached herewith.

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

Consolidated Schedule of Investments —

June 30, 2019 (Unaudited)

 

The unaudited consolidated schedule of investments of Partners Group Private Equity (Master Fund), LLC (the “Fund”), a Delaware limited liability company that is registered under the Investment Company Act of 1940, as amended (the “Investment Company Act”), as a non-diversified, closed-end management investment company, as of June 30, 2019 is set forth below:

 

INVESTMENT PORTFOLIO AS A PERCENTAGE OF TOTAL NET ASSETS

 

 

Common Stocks (2.92%)

Asia - Pacific (0.23%)

  Industry  Acquisition Date  Shares   Fair Value 
APA Group  Utilities  02/11/16   648,000   $4,905,994 
Cheung Kong Infrastructure Holdings Ltd.  Utilities  02/11/16   300,000    2,444,493 
West Japan Railway Co.  Transportation  12/25/18   42,000    3,393,832 
Total Asia - Pacific (0.23%)             10,744,319 
                 
North America (1.34%)                
American Water Works Co., Inc.  Utilities  02/10/16   44,390    5,147,464 
Ares Capital Corp.  Diversified Financial Services  02/10/16   296,386    5,314,201 
Ares Management Corp.  Diversified Financial Services  06/28/19   109,600    2,864,944 
Atmos Energy Corp.  Utilities  02/10/16   63,856    6,738,724 
Canadian National Railway Co.  Transportation  05/14/19   22,449    2,077,956 
Crown Castle International Corp.  Communication  02/10/16   46,000    5,991,500 
Enbridge, Inc.  Utilities  02/10/16   144,500    5,207,077 
Fortis Inc.  Utilities  12/18/17   147,000    5,802,246 
HarbourVest Global Private Equity  Diversified Financial Services  12/21/18   145,647    2,984,374 
HI Crush Inc  Utilities  06/26/19   3,574    8,828 
KKR & Co., Inc.  Diversified Financial Services  02/10/16   116,138    2,933,646 
New Mountain Finance Corp.  Diversified Financial Services  02/10/16   223,265    3,114,547 
Onex Corporation  Diversified Financial Services  02/10/16   33,000    1,989,929 
Republic Services Inc.  Commercial & Professional Services  08/28/17   55,000    4,763,000 
Solar Capital Ltd  Diversified Financial Services  08/28/17   184,051    3,778,567 
Union Pacific Corp.  Transportation  06/24/16   22,625    3,826,114 
Total North America (1.34%)              62,543,117 
                 
Western Europe (1.35%)                
Ackermans & van Haaren N.V.  Industrial Services  06/28/19   8,691    1,305,285 
Aena SA  Transportation  12/21/18   25,000    4,961,675 
BBGI SICAV S.A.  Diversified Financial Services  03/21/19   2,500,000    4,820,349 
Brilliant Circle Holdings International Ltd.  Industrial Services  04/14/11   12,448,515    1,243,029 
Cellnex Telecom SA  Communication  05/15/19   83,569    3,096,376 
Eutelsat Communications SA  Communication  09/22/16   96,477    1,798,854 
Gimv N.V.  Diversified Financial Services  02/10/16   74,500    4,699,557 
HgCapital Trust PLC/Fund  Listed Private Markets Funds  02/12/16   1,870,560    5,118,420 
HICL Infrastructure Co Ltd  Listed Private Markets Funds  03/24/16   1,734,447    3,523,058 
ICG Graphite Enterprise Trust PLC  Diversified Financial Services  06/28/19   259,357    2,891,531 
Intermediate Capital Group PLC  Diversified Financial Services  12/12/16   163,000    2,864,884 
Investor AB  Diversified Financial Services  08/28/17   49,753    2,385,516 
National Grid PLC  Utilities  02/10/16   317,250    3,374,658 
Sofina SA  Diversified Financial Services  01/10/18   11,500    2,194,637 
Terna Rete Elettrica Nazionale SpA  Utilities  01/05/18   724,000    4,621,495 
Veolia Environnement SA  Utilities  08/28/17   170,052    4,134,000 
Vinci SA  Transportation  02/10/16   75,074    7,698,611 
Wendel SA  Diversified Financial Services  12/21/18   18,000    2,457,438 
Total Western Europe (1.35%)              63,189,373 
                 
Total Common Stocks (Cost $120,848,102)(2.92%)             $136,476,809 

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

Consolidated Schedule of Investments —

June 30, 2019 (Unaudited) (continued)

 

 

Private Equity Investments (85.57%)

Direct Investments * (66.98%)

Direct Equity (47.89%)

  Investment Type  Acquisition Date  Shares   Fair Value** 
Asia - Pacific (5.64%)                
AAVAS Financiers Limited +, a, b  Common equity  06/23/16   5,713,047   $102,027,055 
Argan Mauritius Limited +, a  Common equity  05/09/16   106,215    16,655,436 
Continuity CNC Capital Ltd. +, a  Common equity  03/03/18   102,111    2,934,988 
Continuity CNC Capital Ltd. +, a, c  Member interest  03/03/18       27,901,822 
Craveable Brands Limited +, a  Common equity  09/30/11   160,209    822,716 
Huntress Co-Investment L.P., 1 +, a, b, c  Limited partnership interest  04/08/16       56,001,291 
Kowloon Co-Investment, L.P. +, a, c  Limited partnership interest  11/04/15       4,195,911 
Murra Warra Asset Hold Trust +, a, b  Common equity  09/10/18   13,186,543    15,413,173 
Murra Warra Project Hold Trust +, a, b  Common equity  09/10/18   429,366    3,853,291 
Qualitas Medical Limited +, a  Common equity  01/31/18   10,308,160    7,887,189 
The Baring Asia Private Equity Fund VI Co-Investment L.P. +, a, c  Limited partnership interest  12/30/16       2,310,666 
TPG Upswing Co-invest, L.P. +, a, c  Limited partnership interest  01/10/19       23,474,800 
Total Asia - Pacific (5.64%)              263,478,338 
                 
North America (24.74%)                
Acrisure Holdings, Inc. +, a  Preferred equity  12/10/18   70,757,386   $77,404,036 
Acrisure Investment Holdings, LLC +, a, c  Member interest  11/21/16       6,344,123 
Affordable Care Holding Corp. +, a  Common equity  10/22/15   101,176    13,670,861 
Alliant Holdings, Inc. +, a  Preferred equity  01/18/19   23,400    23,999,622 
AP VIII Prime Security Services Holdings, L.P. +, a, c  Limited partnership interest  05/02/16       10,258,724 
Apollo Co-Investors (MHE), L.P. +, a, c  Limited partnership interest  05/21/13       4,685,744 
AqGen Island Intermediate Holdings II, Inc. +, a  Common equity  12/03/15   1,220    2,783,561 
AqGen Island Intermediate Holdings II, Inc. +, a  Preferred equity  03/27/19   3,620    17,341,870 
BCPE Hercules Holdings, LP +, a, c  Limited partnership interest  07/30/18       33,668,876 
CapitalSpring Finance Company, LLC +, a  Common equity  10/03/14   3,020,546    4,706,988 
CB Poly Holdings, LLC +, a  Preferred equity  08/16/16   171,270    25,298,724 
CD&R Univar Co-Investor, L.P. +, a, c  Limited partnership interest  11/15/10       760,857 
Confluent Health Holdings LP +, a, b  Common equity  06/24/19   1,575    27,186,912 
Convex Group Limited +, a, c  Limited partnership interest  04/25/19       45,161,837 
Desserts LLC +, a  Preferred equity  02/08/16   7,989    10,595,977 
ECP Holding Company, LLC +, a, b  Preferred equity  03/15/16   9,753,907    19,299,628 
Elgin Co-Investment, L.P.2 +, a, c  Limited partnership interest  11/28/16       48,216,256 
Envision Healthcare Holdings, Inc. +, a  Common equity  10/09/18   9,136    7,765,362 
EQT VIII Co-Investment (C) SCSp +, a, c  Limited partnership interest  01/28/19       57,057,386 
EXW Coinvest L.P. +, a, c  Limited partnership interest  06/22/16       52,420,027 
Gemini Global Holdings Investor, LLC +, a, c, d  Member interest  06/17/11       4,006,852 
GlobalLogic Worldwide Holdings, Inc. +, a, b  Common equity  08/01/18   701,927    129,403,301 
Goldcup Merger Sub, Inc. +, a  Common equity  05/02/16   5,648,649    11,309,674 
Healthgrades, Inc. +, a  Common equity  01/04/19   1,673    223,931 
IG Igloo Holdings, Inc. +, a  Common equity  05/11/16   9,058    31,399,200 
MHS Acquisition Holdings, LLC +, a, b  Common equity  03/10/17   72    135,767 
MHS Acquisition Holdings, LLC +, a, b  Preferred equity  03/10/17   7,100    203,348 
MHS Blocker Purchaser L.P. +, a, b, c  Limited partnership interest  03/10/17       43,664,880 
NDES Holdings, LLC +, a  Preferred equity  09/19/11   500,000    5,818,085 
NTS Holding Corporation, Inc. +, a  Common equity  11/21/13   2,740    1,735,182 
NTS Holding Corporation, Inc. +, a  Preferred equity  11/21/13   70    473,334 
OHCP IV SF COI, L.P. +, a, b, c  Limited partnership interest  01/31/18       28,293,079 
Onecall Holdings, L.P. +, a, b, c  Limited partnership interest  11/29/17       106,443,261 
Polaris Investment Holdings, L.P +, a, c  Limited partnership interest  06/07/16       23,449,132 
Safari Co-Investment L.P. +, a, c  Limited partnership interest  03/14/18       7,357,133 

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

Consolidated Schedule of Investments —

June 30, 2019 (Unaudited) (continued)

 

 

Private Equity Investments (continued)

Direct Investments * (continued)

Direct Equity (continued)

  Investment Type  Acquisition Date  Shares   Fair Value** 
Shermco Intermediate Holdings, Inc. +, a  Common equity  06/05/18   1,095   $1,184,495 
Shingle Coinvest LP +, a, c  Limited partnership interest  05/29/18       54,951,187 
Silver Lake Sumeru Marlin Co-Invest Fund, L.P. +, a, c  Limited partnership interest  05/14/12       74,447 
SLP West Holdings Co-Invest Feeder II, L.P. +, a, c  Limited partnership interest  08/18/17       37,645,985 
SnackTime PG Holdings, Inc. +, a, b  Common equity  05/23/18   12    55,524,661 
SnackTime PG Holdings, Inc. +, a, b, c  Member interest  05/23/18       15,180,237 
SPH GRD Holdings, LLC +, a  Common equity  06/18/13   333,879    2,220,294 
TA Buckeye Parent, L.P. +, a  Common equity  06/28/19   21,985,058    80,750,000 
THL Equity Fund VI Investors (BKFS), L.P. +, a, c  Limited partnership interest  12/30/13       1,588,709 
TKC Topco LLC +, a  Common equity  10/14/16   4,632,829    7,136,698 
Velocity Holdings L.P. +, a  Common equity  08/06/12   3,749,777    16,345,756 
Total North America (24.74%)              1,155,145,999 
                 
Rest of World (0.13%)                
Carlyle Retail Turkey Partners, L.P. +, a, c  Limited partnership interest  07/11/13      $5,865,125 
Helios Towers Africa +, a, c, e  Limited partnership interest  12/05/14        
Total Rest of World (0.13%)              5,865,125 
                 
South America (0.34%)                
Centauro Co-Investment Fund, L.P. +, a, c  Limited partnership interest  11/28/13      $8,736,942 
GTS II Cayman Corporation +, a  Common equity  07/24/13   2,823,797    7,183,793 
Total South America (0.34%)              15,920,735 
                 
Western Europe (17.04%)                
Advanz Pharma Corp. +, a, c  Limited partnership interest  01/23/13      $1 
Astorg Co-Invest SGG, FCPI +, a, b, c  Limited partnership interest  02/10/16       30,360,094 
Camelia Investment 1 Limited +, a, b  Preferred equity  10/12/17   6,768,617,529    101,546,335 
Camelia Investment 1 Limited +, a, b  Common equity  10/12/17   86,824    14,841,842 
Capri Acquisitions Topco Limited +, a, b  Preferred equity  11/01/17   64,960,457    96,849,696 
Capri Acquisitions Topco Limited +, a, b  Common equity  11/01/17   47,027    13,631,967 
Ceramtec Co-Investment (1) L.P. +, a, c  Limited partnership interest  02/20/18       30,608,686 
Ciddan S.a.r.l. +, a  Preferred equity  09/15/17   23,249,522    28,373,613 
Ciddan S.a.r.l. +, a  Common equity  09/15/17   12,263,242    30,625,160 
EQT Jaguar Co-Investment SCSp +, a, b, c  Limited partnership interest  11/30/18       54,052,038 
Eurodrip Co-Investment Fund I, L.P. +, a, c  Limited partnership interest  03/18/13       5,114,515 
Fides S.p.A +, a  Common equity  12/15/16   1,096,526    2,095,378 
Frontmatec Holding III ApS +, a  Common equity  09/23/16   248,257,489    37,678,168 
Global Blue Global, L.P. +, a  Common equity  07/31/12   411,080    15,744,196 
Hogan S.a r.l. +, a  Preferred equity  12/22/11   1,810,271    3 
Hogan S.a r.l. +, a  Common equity  12/22/11   272,221    1 
Kaffee Partner Holding GmbH +, a, c  Member interest  05/28/10       1,275,129 
Kaffee Partner Holding GmbH +, a  Common equity  11/01/17   1,237    1 
KKR Matterhorn Co-Invest L.P. +, a, c  Limited partnership interest  11/02/12       3,229,855 
Luxembourg Investment Company 261 S.à r.l. +, a  Common equity  07/31/18   1,591    29,489,605 
Luxembourg Investment Company 261 S.à r.l. +, a, c  Member interest  07/31/18       50,142,275 
Luxembourg Investment Company 293 S.à r.l. +, a, b  Common equity  06/26/19   9,625,139    11,049,540 
Luxembourg Investment Company 293 S.à r.l. +, a, b  Preferred equity  06/26/19   219,878,002    25,782,259 
Peer Holding I BV +, a  Common equity  11/17/11   3,965,441    76,575,280 
Polyusus Lux XVI S.a.r.l. +, a, b, d  Common equity  05/23/18   44,442,345    2,810,402 
Polyusus Lux XVI S.a.r.l. +, a, b, d  Preferred equity  05/23/18   244,659,996    25,692,096 
Quadriga Capital IV Investment Holding II L.P. +, a, b, c  Limited partnership interest  09/09/16       29,209,284 
R&R Co-Invest FCPR +, a, c  Limited partnership interest  07/05/13       59,994,379 
S.TOUS, S.L +, a  Common equity  10/06/15   622    18,568,164 
Total Western Europe (17.04%)              795,339,962 
Total Direct Equity (47.89%)             $2,235,750,159 

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

Consolidated Schedule of Investments —

June 30, 2019 (Unaudited) (continued)

 

 

Private Equity Investments (continued)                 

Direct Investments * (continued)

Direct Debt (19.09%)

  Interest  Acquisition Date 

Maturity

Date

  Investment Type  Principal   Fair Value** 
Asia - Pacific (0.84%)                      
Casmar (Australia) PTY Ltd. +, a  Cash 5.50% + L (1.00% Floor)^^  04/11/17  12/20/23  Senior  $6,974,658   $5,903,512 
Casmar (Australia) PTY Ltd. +, a  Cash 9.25% + BBSY (1.00% Floor)^^  12/20/16  12/20/24  Second Lien   12,811,375    11,253,626 
Healing Quest +, a  PIK 14.50%  01/31/18  01/31/23  Mezzanine   6,407,895    6,544,635 
Speedcast International Limited +, a  Cash 2.75% + L^^  01/08/19  05/15/25  Senior   1,989,975    1,962,731 
Stiphout Finance, LLC +, a  Cash 3.00% + L (1.00% Floor)^  10/30/15  10/26/22  Senior   6,869,165    6,801,054 
Stiphout Finance, LLC +, a  Cash 7.25% + L (1.00% Floor)^  10/30/15  10/26/23  Second Lien   6,680,793    6,693,707 
Total Asia - Pacific (0.84%)                    39,159,265 
                       
North America (13.67%)                      
8th Avenue Food & Provisions, Inc. +, a  Cash 3.75% + L^  11/13/18  10/01/25  Senior   1,492,500    1,495,933 
Achilles Acquisition LLC +, a  Cash 4.00% + L^  12/14/18  10/13/25  Senior   1,100,000    1,098,676 
Affordable Care Holding Corp. +, a  Cash 8.50% + L (1.00% Floor)^^  10/22/15  04/22/23  Second Lien   16,271,348    16,713,119 
AI Alpine AT BidCo GmBH +, a  Cash 3.50% + E###  11/30/18  10/31/25  Senior   1,415,436    1,416,910 
AI Aqua Merger Sub, Inc. +, a  Cash 3.25% + L (1.00% Floor)^  08/14/18  12/13/23  Senior   1,786,294    1,732,706 
Alliant Holdings Intermediate, LLC +, a  Cash 3.25% + L^^  06/03/19  05/09/25  Senior   1,300,000    1,284,790 
Altra Industrial Motion Corp. +, a  Cash 2.00% + L^^  11/21/18  10/01/25  Senior   1,232,090    1,211,267 
AqGen Ascensus, Inc. +, a  Cash 8.00% + L (1.00% Floor)^^  03/27/19  12/03/23  Second Lien   68,681,600    67,912,366 
AthenaHealth, Inc. +, a  Cash 4.50% + L^^  03/13/19  02/11/26  Senior   2,500,000    2,492,254 
Avantor, Inc. +, a  Cash 3.00% + L (1.00% Floor)^  12/22/17  11/21/24  Senior   5,674,544    5,446,243 
Banff Merger Sub Inc. +, a  Cash 4.25% + L^^  10/18/18  10/02/25  Senior   1,396,500    1,327,390 
Bioclinica Holding I, L.P. +, a  Cash 8.25% + L (1.00% Floor)^^  11/04/16  10/20/24  Second Lien   20,335,000    18,399,025 
Bracket Intermediate Holding Corp +, a  Cash 4.25% + L^^  10/04/18  09/05/25  Senior   1,488,750    1,485,028 
Bright Horizons Family Solutions, Inc. +, a  Cash 1.75% + L (0.75% Floor)^  02/21/18  11/07/23  Senior   5,924,510    5,903,314 
Brookfield WEC Holdings, Inc. +, a  Cash 3.75% + L (0.75% Floor)^  09/12/18  08/01/25  Senior   498,750    497,550 
Bullhorn, Inc. +, a  Cash 6.75% + L (1.00% Floor)^^  11/21/17  11/21/22  Senior   15,791,647    15,390,409 
CapitalSpring Finance Company, LLC +, a  Cash 8.00%  03/01/17  02/10/23  Mezzanine   8,703,084    8,856,259 
CapitalSpring Finance Company, LLC +, a  PIK 5.00%  03/01/17  02/10/23  Mezzanine   2,850,728    2,313,936 
CDRH Parent, Inc. +, a  Cash 8.00% + L (1.00% Floor)^^^  08/06/14  07/01/22  Second Lien   9,900,000    3,833,000 
Centralsquare Technologies, LLC +, a  Cash 3.75% + L^^  10/16/18  08/29/25  Senior   997,500    985,448 
Charter NEX US, Inc. +, a  Cash 3.50% + L^^  05/31/19  05/16/24  Senior   1,500,000    1,497,900 
CommScope, Inc. +, a  Cash 3.25% + L^  04/26/19  04/06/26  Senior   1,000,000    1,000,200 
Composite Resins Holding B.V. +, a  Cash 4.25% + L (1.00% Floor)^^  08/28/18  08/01/25  Senior   496,250    480,150 
Conterra Ultra Broadband Holdings, Inc. +, a  Cash 4.50% + L^^  06/06/19  04/30/26  Senior   1,700,000    1,706,460 
ConvergeOne Holdings, Inc. +, a  Cash 5.00% + L^  03/27/19  04/01/26  Senior   3,000,000    2,854,246 
ConvergeOne Holdings, Inc. +, a  Cash 8.50% + L^  04/15/19  01/04/27  Second Lien   28,875,000    27,540,975 
Crown Subsea Communications Holding, Inc. +, a  Cash 6.00% + L^^  11/14/18  11/02/25  Senior   2,073,750    2,039,924 
CSC Holdings, LLC +, a  Cash 2.25% + L^  12/07/18  01/15/26  Senior   997,500    982,039 
CVS Holdings I, L.P. +, a  Cash 2.75% + L (1.00% Floor)^^  03/05/18  02/06/25  Senior   1,876,250    1,876,250 
Deerfield Dakota Holding, LLC +, a  Cash 3.25% + L (1.00% Floor)^^  06/14/18  02/13/25  Senior   2,957,500    2,878,957 
Delta 2 (Lux) S.A.R.L +, a  Cash 2.50% + L (1.00% Floor)^  03/01/18  02/01/24  Senior   1,997,500    1,961,200 
Dentalcorp Perfect Smile ULC +, a  Cash 3.75% + L (1.00% Floor)^  04/04/19  06/06/25  Senior   1,795,477    1,773,045 
DigiCert, Inc +, a  Cash 4.00%  02/15/19  10/31/24  Senior   1,393,000    1,386,443 
Diligent Corporation +, a  Cash 5.50% + L (1.00% Floor)^^  12/23/16  05/31/24  Senior   22,423,732    22,244,693 

 

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

Consolidated Schedule of Investments —

June 30, 2019 (Unaudited) (continued)

 

 

Private Equity Investments (continued)

Direct Investments * (continued)

Direct Debt (continued)

  Interest  Acquisition Date 

Maturity Date

  Investment Type  Principal   Fair Value** 
Diligent Corporation. +, a  Cash 5.50% + L (1.00% Floor)^^  01/19/18  01/16/23  Senior  $7,554,277   $7,472,946 
Ellie Mae, Inc. +, a  Cash 4.00%  05/24/19  04/17/26  Senior   1,800,000    1,796,940 
Envision Healthcare Corporation +, a  Cash 3.75% + L^  10/25/18  10/10/25  Senior   2,992,500    2,604,114 
Envision Healthcare Corporation +, a  Cash 7.75% + L^  10/11/18  10/11/26  Mezzanine   62,757,505    50,187,177 
Explorer Holdings, Inc. +, a  Cash 8.25% + L (1.00% Floor)^^  05/02/16  05/02/24  Second Lien   50,917,240    52,203,294 
Femur Buyer, Inc. +, a  Cash 4.50%  03/26/19  03/05/26  Senior   3,000,000    3,013,200 
Financial & Risk US Holdings, Inc. +, a  Cash 3.75% + L^  11/19/18  10/01/25  Senior   2,992,500    2,900,525 
First Data Corporation +, a  Cash 2.00% + L^  03/05/18  07/08/22  Senior   2,697,439    2,684,939 
Flex Acquisition Company, Inc. +, a  Cash 3.25% + L^  07/30/18  06/29/25  Senior   983,875    937,633 
Flexential Intermediate Corporation +, a  Cash 3.50% + L^^  06/18/19  08/01/24  Senior   2,000,000    1,837,923 
Gentiva Health Services, Inc. +, a  Cash 3.75% + L^^  09/18/18  07/02/25  Senior   1,458,733    1,458,269 
GFL Environmental Inc. +, a  Cash 3.00% + L (1.00% Floor)^^  12/05/18  05/30/25  Senior   2,387,970    2,346,940 
GHX Ultimate Parent Corporation +, a  Cash 3.25% + L (1.00% Floor)^^  09/17/18  06/22/24  Senior   992,424    972,576 
Gopher Sub, Inc. +, a  Cash 3.00% + L (0.75% Floor)^  03/02/18  02/03/25  Senior   5,117,535    4,958,336 
GTT Communications, Inc. +, a  Cash 2.75% + L^  07/02/18  05/31/25  Senior   4,367,000    3,915,608 
Heartland Dental, LLC +, a  Cash 3.75% + L^  05/15/18  04/30/25  Senior   9,692,228    9,205,025 
Hornblower Sub, LLC +, a  Cash 4.50% + L^^  05/01/19  04/27/25  Senior   948,853    950,656 
Huntsman Holdings, LLC +, a  Cash 5.00% + L (0.75% Floor)^  12/17/18  09/25/24  Senior   1,293,434    1,235,062 
Idera, Inc. +, a  Cash 4.50% + L (1.00% Floor)^  12/17/18  06/27/24  Senior   1,293,418    1,290,901 
Infoblox Inc. +, a  Cash 4.50% + L^  11/21/16  11/07/23  Senior   5,182,970    5,304,486 
Infoblox Inc. +, a  Cash 8.75% + L (1.00% Floor)^  11/18/16  11/07/24  Second Lien   21,638,400    22,172,736 
Iron Mountain Information Management, LLC +, a  Cash 1.75% + L^  04/04/18  01/02/26  Senior   3,703,125    3,603,511 
Kingpin Intermediate Holdings LLC +, a  Cash 3.50% + L (1.00% Floor)^  10/05/18  07/03/24  Senior   1,366,870    1,365,208 
LTI Holdings, Inc. +, a  Cash 3.50% + L^  10/22/18  09/06/25  Senior   995,000    940,692 
McAfee, LLC +, a  Cash 4.50% + L (1.00% Floor)^  02/02/18  09/27/24  Senior   3,404,477    3,409,697 
Messer Industries USA, Inc. +, a  Cash 2.5% + L^^  04/26/19  03/01/26  Senior   1,400,000    1,379,463 
Mitchell International, Inc. +, a  Cash 3.25% + L^  12/21/17  12/01/24  Senior   5,289,075    5,081,511 
MLN US HoldCo LLC +, a  Cash 4.50% + L^  12/07/18  11/30/25  Senior   1,094,500    1,047,984 
Netsmart, Inc. +, a  Cash 3.75% + L^^^  05/20/19  04/19/23  Senior   1,300,000    1,286,155 
Netsmart, Inc. +, a  Cash 3.75% + L (1.00% Floor)^  07/16/18  04/19/23  Senior   991,483    980,924 
Netsmart, Inc. +, a  Cash 7.50% + L (1.00% Floor)^  05/05/16  10/19/23  Second Lien   21,816,000    22,725,000 
NTS Technical Systems +, a  Cash 6.25% + L (1.00% Floor)^  06/19/15  06/12/21  Senior   7,071,942    7,266,993 
OEConnection LLC +, a  Cash 4.00% + L (1.00% Floor)^  12/21/17  11/22/24  Senior   2,947,500    2,932,837 
Panther BF Aggregator 2 LP +, a  Cash 3.50% + L^  05/14/19  04/30/26  Senior   1,200,000    1,191,360 
Pearl Intermediate Parent, LLC +, a  Cash 2.75% + L^  03/16/18  02/14/25  Senior   3,553,911    3,439,520 
Pet Holdings ULC +, a  Cash 5.50% + L (1.00% Floor)^^  07/08/16  07/05/22  Senior   9,575,217    9,505,567 
PetVet Care Centers, LLC +, a  Cash 3.25% + L^  04/12/19  02/14/25  Senior   1,196,992    1,172,374 
Plano Molding Company, LLC +, a  Cash 8.00% + L (1.00% Floor)^  05/12/15  05/12/21  Senior   4,594,590    3,890,613 
Pre-Paid Legal Services, Inc. +, a  Cash 3.25%  05/07/19  05/01/25  Senior   1,500,000    1,494,118 
Pretium Packaging LLC +, a  Cash 5.00% + L (1.00% Floor)^^  11/23/16  11/14/23  Senior   11,641,817    11,734,917 
Pretium Packaging LLC +, a  Cash 8.50% + L (1.00% Floor)^^  12/01/16  05/14/23  Second Lien   10,369,671    10,328,192 
Prime Security Services Borrower, LLC +, a  Cash 9.25%  05/02/16  05/15/23  Second Lien   8,476,000    8,915,220 
Procera Networks, Inc. +, a  Cash 4.50% + L^^  11/20/18  10/31/25  Senior   1,197,000    1,151,374 
Prometric Holdings, Inc. +, a  Cash 7.50% + L (1.00% Floor)^  01/29/18  01/29/26  Second Lien   16,224,350    16,335,176 
Quintiles IMS Inc. +, a  Cash 2.00% + E (0.50% Floor)##  06/22/18  06/11/25  Senior   3,110,853    3,049,094 
Radiology Partners, Inc. +, a  Cash 4.25% + L^^  09/11/18  12/04/23  Senior   1,990,000    1,989,602 
Radiology Partners, Inc. +, a  Cash 8.25% + L^^  12/28/18  07/09/26  Second Lien   438,522    436,329 
Restaurant Technologies, Inc. +, a  Cash 3.25% + L^^  10/26/18  10/01/25  Senior   498,750    497,251 
Rocket Software, Inc. +, a  Cash 4.25% + L^  12/05/18  11/28/25  Senior   1,700,000    1,664,887 

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

Consolidated Schedule of Investments —

June 30, 2019 (Unaudited) (continued)

 

 

Private Equity Investments (continued)

Direct Investments * (continued)

Direct Debt (continued)

  Interest  Acquisition Date  Maturity Date  Investment Type  Principal   Fair Value** 
Safe Fleet Holdings LLC +, a, b  Cash 3.00% + L (1.00% Floor)^  03/05/18  02/03/25  Senior  $2,958,000   $2,897,493 
Shearer's Foods, LLC +, a  Cash 4.25% + L (1.00% Floor)^^  05/17/18  06/30/21  Senior   4,806,759    4,813,717 
Shermco Intermediate Holdings, Inc. +, a, e  Cash 4.50% + L (1.00% Floor)^  06/05/18  06/05/20  Senior   12,176,400     
Shermco Intermediate Holdings, Inc. +, a  Cash 4.50% + L (1.00% Floor)^  06/05/18  06/05/24  Senior   12,721,163    13,008,362 
Six Flags Theme Parks, Inc. +, a  Cash 2.00% + L^^  05/29/19  04/17/26  Senior   1,000,000    1,002,200 
Sorenson Communications, LLC +, a  Cash 6.50% + L^^  05/06/19  04/29/24  Senior   1,000,000    1,003,800 
Sound Inpatient Physicians, Inc +, a  Cash 3.00% + L^  08/23/18  06/27/25  Senior   1,386,000    1,382,776 
Sprint Communications, Inc. +, a  Cash 3.00% + L (0.75% Floor)^  12/05/18  02/02/24  Senior   1,492,500    1,481,306 
SS&C Technologies, Inc. +, a  Cash 2.25% + L^  12/07/18  04/16/25  Senior   1,293,394    1,287,029 
SSH Group Holdings, Inc. +, a  Cash 4.25% + L^^  09/11/18  07/30/25  Senior   3,490,000    3,459,660 
Tierpoint LLC +, a  Cash 7.25% + L (1.00% Floor)^  04/18/16  05/05/25  Second Lien   12,870,000    12,577,950 
TLP Acquisition Holdings, LLC +, a  Cash 7.50% + L (1.00% Floor)^  02/26/19  02/26/26  Mezzanine   46,725,000    45,589,582 
Utz Quality Foods, LLC +, a  Cash 3.50% + L^  01/16/18  11/14/24  Senior   4,704,000    4,686,866 
VeriFone Systems, Inc. +, a  Cash 4.00% + L^^  09/25/18  08/20/25  Senior   696,500    677,346 
West Corporation +, a  Cash 3.50% + L (1.00% Floor)^^  04/20/18  10/10/24  Senior   3,566,000    3,289,216 
WP CityMD Bidco LLC +, a  Cash 3.50% + L (1.00% Floor)^^  05/31/18  06/07/24  Senior   2,962,312    2,958,164 
Total North America (13.67%)                 638,398,427 
                       
Rest of World (0.78%)                      
AI Sirona (Luxembourg) Acquisition S.a.r.l. +, a  Cash 4.75% + L^^^  10/05/18  07/10/25  Senior   20,368,074    19,788,797 
AI Sirona (Luxembourg) Acquisition S.a.r.l. +, a  Cash 4.00% + E###  10/05/18  09/29/25  Senior   4,606,221    4,581,934 
AI Sirona (Luxembourg) Acquisition S.a.r.l. +, a  Cash 7.25% + E###  10/11/18  07/10/26  Second Lien   12,553,388    12,134,993 
Total Rest of World (0.78%)                   $36,505,724 
                       
Western Europe (3.80%)                      
AI Ladder (Luxembourg) Subco S.à r.l. +, a  Cash 4.50% + L^^  08/07/18  07/09/25  Senior   2,347,929    2,277,963 
Air Newco LLC +, a  Cash 4.75% + L^  07/31/18  05/31/24  Senior   4,962,500    4,966,470 
Akita Bidco S.a.r.l. +, a  Cash 4.00% + E##  11/15/18  07/24/25  Senior   1,243,931    1,262,913 
Altran Technologies S.A. +, a  Cash 2.75% + E##  04/10/18  03/20/25  Senior   2,256,726    2,096,442 
Auris Luxembourg III Sarl +, a  Cash Margin 3.75% + L^  04/04/19  02/27/26  Senior   500,000    500,396 
Autoform Lux S.a.r.l +, a  Cash 3.75% + L^^^  07/22/16  07/21/23  Senior   2,007,275    1,977,166 
Autoform Lux S.a.r.l +, a  Cash 3.75% + E###  07/22/16  07/21/23  Senior   5,051,317    5,447,450 
CD&R Firefly Bidco Limited +, a  Cash 4.50% + L^  08/31/18  06/23/25  Senior   5,199,152    5,064,834 
CD&R Firefly Bidco Limited +, a  Cash 3.50% + E#  08/31/18  06/23/25  Senior   2,327,310    2,283,680 
CD&R Firefly Bidco Limited +, a  Cash 7.75% + L^^  06/21/18  06/18/26  Second Lien   26,191,610    25,616,566 
Compass IV Limited +, a  Cash 4.50% + E###  07/06/18  05/09/25  Senior   341,033    216,278 
Crown Finance US, Inc. +, a  Cash 2.50% + L^  03/20/18  02/28/18  Senior   4,274,850    4,212,009 
CTC AcquiCo GmbH +, a  Cash 3.00% + E##  03/29/18  03/07/25  Senior   3,663,359    3,181,387 
EG Finco Limited +, a  Cash 4.00% + L^^  05/22/18  02/07/25  Senior   3,940,012    3,889,977 
EG Finco Limited +, a  Cash 4.00% + E###  06/20/18  02/07/25  Senior   1,935,510    1,765,952 
EG Finco Limited +, a  Cash 8.00% + L (1.00% Floor)^^^  05/23/18  04/20/26  Second Lien   1,915,044    1,930,457 
Evergood 4 ApS +, a  Cash 3.25% + E##  02/23/18  02/06/25  Senior   6,249,672    5,451,446 
Grupo Iberica de Congelados, SA +, a  Cash 7.00% + E##  06/28/19  11/28/24  Senior   1,000,000    1,019,094 
ION Trading Finance Limited +, a  Cash 4.00% + L (1.00% Floor)^^  10/03/18  11/21/24  Senior   4,939,780    4,802,948 
IWH UK Midco Limited +, a  Cash 4.00% + E##  02/28/18  11/28/24  Senior   5,886,679    5,491,535 
Kiwi VFS Sub II S.a.r.l. +, a  Cash 3.25% + E##  08/21/18  07/29/24  Senior   1,151,803    1,138,879 
Lary 4 AB +, a  Cash 3.25% + E#  08/09/16  07/20/23  Senior   10,137,883    10,471,716 
Mehiläinen Yhtiöt Oy +, a  Cash 4.25% + E##  09/10/18  08/11/25  Senior   1,508,647    1,494,309 
Nomad Foods Lux S.a.r.l. +, a  Cash 2.25% + L^  07/02/18  05/15/24  Senior   1,583,749    1,568,862 
Nouryon Finance B.V. +, a  Cash 3.25% + L^  11/14/18  10/01/25  Senior   2,400,000    2,363,117 

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

Consolidated Schedule of Investments —

June 30, 2019 (Unaudited) (continued)

 

 

Private Equity Investments (continued)

Direct Investments * (continued)

Direct Debt (continued)

  Interest  Acquisition Date  Maturity Date  Investment Type  Principal   Fair Value** 
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  $20,718,366   $21,864,707 
Paysafe Holdings (US) Corp. +, a  Cash 3.50% + L (1.00% Floor)^  02/15/18  01/03/25  Senior   4,377,601    4,367,138 
R&R Ice Cream plc +, a  Cash 2.63% + E##  03/06/18  01/31/25  Senior   5,330,480    4,895,223 
Rouge Beachhouse B.V. +, a  Cash 4.25% + E##  10/15/18  07/25/25  Senior   579,174    575,247 
Sapphire Bidco B.V. +, a  Cash 3.25% + E##  05/25/18  05/05/25  Senior   5,827,475    5,356,217 
Sigma Bidco B.V. +, a  Cash 3.50% + E#  08/03/18  07/02/25  Senior   6,115,352    5,806,713 
Silk Bidco AS +, a  Cash 3.75% + E###  02/28/18  02/07/25  Senior   1,678,428    1,357,910 
Springer Science & Business Media Finance +, a  Cash 3.50% + L (1.00% Floor)^^  06/25/15  08/15/22  Senior   6,965,980    6,979,242 
Springer Science & Business Media Finance +, a  Cash 3.50% + L (1.00% Floor)^  09/25/13  08/15/22  Senior   5,634,944    6,320,475 
Tahoe Subco 1 Ltd. +, a  Cash 3.50% + L (1.00% Floor)^^  03/20/18  06/13/24  Senior   2,806,644    2,737,315 
TDC A/S +, a  Cash 3.50% + E#  10/22/18  06/04/25  Senior   1,506,866    1,495,225 
Telenet International Finance S.a.r.l. +, a  Cash 2.25% + L^  06/22/18  08/15/26  Senior   5,293,375    5,249,120 
Virgin Media Bristol, LLC +, a  Cash 2.50% + L^  02/07/18  01/15/26  Senior   5,486,250    5,486,250 
Zacapa S.a.r.l. +, a  Cash 5.00% + L (0.75% Floor)^^  07/31/18  07/02/25  Senior   1,791,000    1,798,470 
Ziggo Secured Finance B.V . +, a  Cash 2.50% + L^  02/21/18  04/15/25  Senior   2,487,500    2,454,000 
Total Western Europe (3.80%)                 177,235,098 
Total Direct Debt (19.09%)                   $891,298,514 
Total Direct Investments (66.98%)                $3,127,048,673 

 

Secondary Investments *, c (6.92%)  Acquisition Date   Fair Value 
Asia - Pacific (0.03%)          
Baring Asia Private Equity Fund IV, L.P. +, a   11/24/09   $64,894 
Carlyle Japan International Partners II, L.P. +, a   09/30/13    224,905 
CVC Capital Partners Asia Pacific III, L.P. +, a   01/11/13    570,286 
Jerusalem Venture Partners IV, L.P. +, a   09/30/15    39,482 
TRG Growth Partnership (Offshore) II, L.P. +, a   08/02/10    139,314 
TRG Growth Partnership (Offshore), L.P. +, a   08/02/10    5,847 
TRG Growth Partnership II, L.P. +, a   07/08/10    410,463 
Total Asia - Pacific (0.03%)       1,455,191 
           
North America (5.83%)          
Apollo Investment Fund IX, L.P +, a   06/01/17   2,763,872 
Apollo Investment Fund VII, L.P. +, a   07/01/10    271,652 
Apollo Overseas Partners (Delaware) VII, L.P. +, a   10/01/09    118,400 
Bain Capital Fund VIII, L.P. +, a, d   12/31/15    2,883 
Bain Capital Fund X, L.P. +, a   06/30/11    8,691,672 
Bain Capital IX Co-Investment Fund, L.P. +, a   12/31/15    26,217 
Bain Capital Partners IX, L.P. +, a   12/31/15    186,009 
Bain Capital VIII Co-Investment Fund, L.P. +, a, d   12/31/15    1,487 
Bain Capital X Co-Investment Fund, L.P. +, a   06/30/11    11,859 
Bertram Growth Capital II-A, L.P. +, a   09/30/15    1,073,325 
Carlyle Partners IV, L.P. +, a   06/30/10    138,238 
Clayton, Dubilier & Rice Fund VIII, L.P. +, a   03/29/12    2,673,242 
Frazier Healthcare VI, L.P. +, a   06/30/12    425,323 
FS Equity Partners V, L.P. +, a   08/07/12    852,462 
Genstar Capital Partners V, L.P. +, a   09/30/15    474,092 
Gridiron Energy Feeder I, L.P. +, a, d   05/15/17    34,706,948 
Gryphon Partners 3.5, L.P. +, a   05/21/13    1,775,560 

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

Consolidated Schedule of Investments —

June 30, 2019 (Unaudited) (continued)

 

 

Private Equity Investments (continued)        
Secondary Investments *, c (continued)        
North America (continued)  Acquisition Date   Fair Value 
Gryphon Partners IV L.P. +, a   02/08/16   $30,329,959 
H.I.G. Bayside Debt & LBO Fund II, L.P. +, a   12/30/10    456,975 
Harvest Partners V, L.P. +, a   09/30/11    69,013 
Harvest Partners VII, L.P. +, a   12/14/15    7,669,833 
Hellman & Friedman Capital Partners VI, L.P. +, a   12/31/12    446,486 
Hellman & Friedman Capital Partners VII, L.P. +, a   06/30/14    3,662,250 
Highstar Capital III Prism Fund, L.P. +, a   07/01/10    487,984 
Investcorp Private Equity 2007 Fund, L.P. +, a   03/31/11    360,888 
Investcorp Technology Partners III (Cayman), L.P. +, a   08/19/11    11,098 
Irving Place Capital Investors II, L.P. +, a   03/22/10    15,242 
Lee Equity Partners Fund, L.P. +, a   06/30/17    85,843 
Lee Equity Partners II, L.P. +, a   06/30/17    3,130,863 
Lee Equity Partners Realization Fund, L.P. +, a   06/30/17    20,501,542 
Lightyear Fund II, L.P. +, a   09/30/13    470,693 
Madison Dearborn Capital Partners V, L.P. +, a   01/03/12    14,170 
MidOcean Partners III, L.P. +, a   06/30/11    575,327 
Monomoy Capital Partners II, L.P. +, a   09/30/15    914,001 
NVP VIII PG, L.P. +, a   05/31/19    17,097,000 
Oak Investment Partners XII, L.P. +, a   06/28/12    446,978 
Palladium Equity Partners III, L.P. +, a   08/02/10    56,396 
Pamlico Capital GP II, LLC +, a   03/31/14    5,152 
Pamlico Capital II, L.P. +, a   03/31/14    295,546 
Providence Equity Partners IV, L.P. +, a   06/30/11    834 
Providence Equity Partners V, L.P. +, a   06/30/11    6,470 
Providence Equity Partners VI-A, L.P. +, a   06/30/11    5,699,853 
Providence Equity Partners VII-A, L.P. +, a   06/30/13    2,191,557 
Silver Lake Partners II, L.P. +, a   06/30/14    12,623 
Silver Lake Partners III, L.P. +, a   06/30/10    3,500,196 
Silver Lake Partners V, L.P. +, a   03/31/17    18,174,851 
Silver Lake Sumeru Fund, L.P. +, a   12/18/09    133,001 
SL SPV-1, L.P. +, a   12/01/17    12,151,807 
SL SPV-2, L.P. +, a   05/01/19    423,882 
Sun Capital Partners V, L.P. +, a   09/30/13    8,117,693 
TA Atlantic & Pacific VI, L.P. +, a   09/30/15    298,802 
TA X, L.P. +, a   09/30/15    9,046 
TA XI, L.P. +, a   09/30/15    2,525,389 
TCV VI, L.P. +, a   09/30/13    809,709 
TCV VII (A), L.P. +, a   09/30/13    9,304,923 
TorQuest Partners Fund (U.S.) II, L.P. +, a   09/30/15    150,906 
TPG Partners V, L.P. +, a   07/11/11    253,830 
TPG Partners VI, L.P. +, a   07/01/10    6,151,128 
Tudor Ventures III, L.P. +, a   12/31/12    325,774 
Warburg Pincus Private Equity X, L.P. +, a   09/28/12    5,149,380 
Welsh, Carson, Anderson & Stowe XII, L.P. +, a   12/31/18    55,355,787 
Total North America (5.83%)       272,043,921 
           
Western Europe (1.06%)          
3i Eurofund Vb, L.P. +, a   09/30/09    4,330,469 
3i Growth Capital B, L.P. +, a   10/01/14    82,472 
Abingworth Bioventures III, L.P. +, a   09/30/15    3,794 
Abingworth Bioventures V Co-Investment Growth Equity Fund, L.P. +, a   06/30/12    460,430 
Abingworth Bioventures V, L.P. +, a   06/30/12    437,731 
Advent International GPE VI, L.P. +, a   09/30/10    788,618 
Apax Europe VI - A, L.P. +, a   07/01/11    132,837 
Apax Europe VII - B, L.P. +, a   04/30/11    119,447 

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

Consolidated Schedule of Investments —

June 30, 2019 (Unaudited) (continued)

 

 

Private Equity Investments (continued)        
Secondary Investments *, c (continued)        
Western Europe (continued)  Acquisition Date   Fair Value 
Astorg V FCPR +, a   09/30/15   $1,785,866 
Astorg VI, FCPI +, a   06/30/16    9,435,058 
BC European Capital IX, L.P. +, a   09/30/14    4,545,860 
Carlyle Europe Partners II, L.P. +, a   12/28/12    30,994 
Carlyle Europe Partners III, L.P. +, a   12/28/12    1,723,000 
CCP IX L.P. No.2 +, a   09/30/14    958,458 
CVC European Equity Partners V, L.P. +, a   12/28/12    858,210 
ESP Golden Bear Europe Fund +, a   12/31/16    14,666,065 
Galileo III FCPR +, a   09/30/15    35,106 
Graphite Capital Partners VI, L.P. +, a   09/30/15    4,130 
Graphite Capital Partners VII Top-Up +, a   09/30/15    58,619 
Graphite Capital Partners VII, L.P. +, a   09/30/15    335,837 
Indigo Capital V, L.P. +, a   09/30/15    91,010 
Industri Kapital 2000, L.P. +, a   09/30/15    1,395 
Italian Private Equity Fund IV, L.P. +, a   01/29/16    16,930 
KKR European Fund III, L.P. +, a   11/01/10    693,045 
Montagu III, L.P. +, a   12/09/09    1 
PAI Europe V +, a   09/30/14    646,415 
Permira Europe II, L.P. +, a   11/29/13    30,461 
Permira Europe III, L.P. +, a   09/30/13    53,832 
Permira IV, L.P. +, a   09/30/13    4,162,699 
Riverside Europe Fund IV, L.P. +, a   09/30/14    1,594,720 
Terra Firma Capital Partners III, L.P. +, a   09/30/13    1,574,341 
Total Western Europe (1.06%)        49,657,850 
Total Secondary Investments (6.92%)       $323,156,962 
           
Primary Investments *, c (11.67%)          
Asia - Pacific (0.91%)          
Baring Asia Private Equity Fund V, L.P. +, a   12/01/10    4,422,339 
BGH Capital Fund I +, a   03/01/18    15,037 
CPEChina Fund III, L.P. +, a   03/28/18    3,635,049 
Hony Capital Fund VIII, L.P. +, a   10/30/15    9,890,284 
Hony Capital Partners V, L.P. +, a, d   12/15/11    9,008,447 
Primavera Capital Fund III L.P. +, a   05/09/18    4,871,410 
Southern Capital Fund IV L.P. +, a   01/26/18    39,364 
The Baring Asia Private Equity Fund VII, L.P. +, a   07/10/18    870,511 
TPG Asia VII (B), L.P. +, a   12/07/18    5,403,806 
Trustbridge Partners VI, L.P. +, a   04/12/18    4,468,338 
Total Asia - Pacific (0.91%)        42,624,585 
           
North America (7.56%)          
Advent Global Technology, L.P. +, a, e   06/25/19     
AEA Investors Fund VII LP +, a, e   02/08/19     
American Industrial Partners Capital Fund VII, L.P. +, a, e   03/29/19     
Apollo Investment Fund VIII, L.P. +, a   06/28/13    8,572,899 
Ares Corporate Opportunities Fund IV, L.P. +, a   04/19/12    9,178,504 
Ares Corporate Opportunities Fund V, L.P. +, a   12/28/15    6,636,905 
Avista Capital Partners II, L.P. +, a   03/15/10    217,750 
Avista Capital Partners III, L.P. +, a   10/03/11    3,115,297 
Bain Capital Fund XII, L.P. +, a   06/30/17    5,916,379 
Berkshire Fund IX, L.P. +, a   03/18/16    5,455,920 
Caltius Partners V-A, L.P. +, a   12/02/14    4,702,106 
Carlyle Partners VII, L.P. +, a   11/29/17    6,211,628 
Clayton Dubilier & Rice Fund IX, L.P. +, a   07/31/13    10,359,564 
Clearlake Capital Partners V, L.P. +, a   12/15/17    18,379,978 

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

Consolidated Schedule of Investments —

June 30, 2019 (Unaudited) (continued)

 

 

Private Equity Investments (continued)        
Primary Investments *, c (continued)        
North America (continued)  Acquisition Date   Fair Value 
Crescent Mezzanine Partners VI, L.P. +, a   03/30/12   $1,888,316 
Genstar Capital Partners IX, L.P. +, a, e   02/21/19     
Genstar Capital Partners VI, L.P. +, a   09/01/12    6,094,525 
Genstar Capital Partners VII, L.P. +, a, d   06/26/15    10,240,676 
Genstar Capital Partners VIII, L.P. +, a   03/23/17    22,954,087 
GoldPoint Mezzanine Partners IV, L.P. +, a   12/30/15    8,496,420 
Gryphon Partners V, L.P. +, a   02/23/18    3,879,978 
Harvest Partners VIII, L.P. +, a, e   12/19/18     
Insight Venture Partners X, L.P. +, a   07/06/18    5,639,189 
KKR Americas Fund XII L.P. +, a   01/31/18    10,266,206 
KKR North America Fund XI, L.P. +, a   02/01/12    9,906,211 
Kohlberg TE Investors VII, L.P. +, a   09/15/11    5,310,113 
Kohlberg TE Investors VIII-B, L.P. +, a   08/04/16    15,155,890 
Lee Equity Partners Realization Fund Captive AIV, L.P. +, a, e   05/31/19     
Leeds Equity Partners VI, L.P. +, a   11/25/16    9,086,481 
Nautic Partners IX, L.P. +, a, e   03/12/19     
Nautic Partners VII-A, L.P. +, a   06/27/14    4,215,632 
New Enterprise Associates 14, L.P. +, a   05/04/12    5,459,651 
New Enterprise Associates 17, L.P. +, a, e   06/06/19     
New Mountain Capital V, L.P. +, a   06/29/17    10,411,481 
NexPhase Capital Fund III-A, LP +, a   09/01/16    22,147,303 
Oak Hill Capital Partners IV, L.P. +, a   04/28/17    19,092,677 
Oak Hill Capital Partners V, L.P. +, a, e   12/21/18     
PennantPark Credit Opportunities Fund II, L.P. +, a   08/03/12    9,167,171 
Silver Lake Partners IV, L.P. +, a   07/30/12    13,324,089 
Sumeru Equity Partners Fund, L.P. +, a   04/27/15    5,736,650 
TA XIII-B, L.P. +, a, e   05/02/19     
TCV X, L.P. +, a   08/31/18    440,901 
Thompson Street Capital Partners IV, L.P. +, a   12/10/15    7,309,650 
Thompson Street Capital Partners V, L.P. +, a   05/04/18    1,224,058 
TPG Partners VII, L.P. +, a   03/01/16    14,246,888 
TPG Partners VIII, L.P. +, a, e   01/31/19     
Trident VII, L.P. +, a   09/22/16    18,694,862 
Trident VIII, L.P. +, a, e   04/05/19     
Vista Equity Partners Fund VII, L.P. +, a   08/31/18    2,702,221 
Vistria Fund II, L.P. +, a   12/19/17    8,048,167 
Vistria Fund III, LP +, a, e   06/19/19     
Warburg Pincus Global Growth, L.P. +, a   11/20/18    86,419 
Welsh, Carson, Anderson & Stowe XII, L.P. +, a   12/19/14    14,089,904 
Welsh, Carson, Anderson & Stowe XIII, L.P. +, a   07/25/18    42,015 
Windjammer Senior Equity Fund IV, L.P. +, a   02/06/13    8,717,786 
Total North America (7.56%)        352,822,547 
           
Rest of World (0.62%)          
Advent Latin American Private Equity Fund VI-H L.P. +, a   10/17/14    6,841,604 
Altra Private Equity Fund II, L.P. +, a   12/07/12    2,787,411 
Patria - Brazilian Private Equity Fund IV, L.P. +, a   06/30/11    6,094,269 
Polish Enterprise Fund VIII, L.P. +, a   09/15/17    13,051,980 
Total Rest of World (0.62%)        28,775,264 
           
Western Europe (2.58%)          
Advent International GPE VII-B, L.P. +, a   07/01/12    10,535,210 
Advent International GPE VIII-C, L.P +, a   03/22/16    9,719,089 
Bain Capital Europe Fund IV, L.P. +, a   09/01/14    6,651,575 
CapVest Equity Partners III B, L.P. +, a   08/30/13    8,441,604 

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

Consolidated Schedule of Investments —

June 30, 2019 (Unaudited) (continued)

 

 

Private Equity Investments (continued)        
Primary Investments *, c (continued)        
Western Europe (continued)  Acquisition Date   Fair Value 
Capvis Equity V L.P. +, a   01/17/18   $7,624,249 
Carlyle Europe Partners IV, L.P. +, a   08/27/13    1,946,469 
Carlyle Europe Partners V, L.P. +, a   04/23/18    687,401 
CVC Capital Partners VI (A) L.P. +, a   07/05/13    8,263,123 
EQT Mid-Market (No.1) Feeder L.P. +, a   07/01/16    12,898,263 
EQT VI (No.1), L.P. +, a   07/01/11    1,759,519 
Gilde Buy-Out Fund VI C.V. +, a, e   06/28/19     
Global Private Equity Fund IX-C +, a, e   05/31/19     
Graphite Capital Partners IX L.P. +, a, e   04/11/18     
Hg Saturn I L.P. +, a   06/28/18    11,292,427 
HgCapital 8 L.P. +, a   12/19/16    5,057,631 
HgCapital Mercury 2 +, a, d   02/15/17    4,101,024 
Index Ventures Growth III (Jersey) L.P. +, a   03/18/15    12,700,719 
KKR European Fund V (EUR) SCSp +, a, e   11/05/18     
Nordic Capital IX, L.P. +, a, d   07/18/17    5,650,548 
PAI Europe VI-1, L.P. +, a   03/12/15    9,528,271 
Permira VII L.P. +, a, e   06/21/19     
Sixth Cinven Fund (No.3) L.P. +, a, d   05/01/16    3,520,725 
The Seventh Cinven Fund, L.P. +, a, e   04/16/19     
Total Western Europe (2.58%)       120,377,847 
Total Primary Investments (11.67%)      $544,600,243 
           
Total Private Equity Investments (Cost $3,287,287,601)(85.57%)      $3,994,805,878 

 

Short-Term Investments (8.12%)  Interest  Acquisition Date  Maturity Date  Principal   Fair Value 
U.S. Government Treasury Obligations f (8.12%)                   
U.S. Treasury Bill  2.43%  04/29/19  10/03/19  $80,000,000   $79,562,880 
U.S. Treasury Bill  2.41%  04/29/19  08/22/19   80,000,000    79,736,038 
U.S. Treasury Bill  2.39%  04/01/19  07/18/19   80,000,000    79,911,487 
U.S. Treasury Bill  2.22%  06/12/19  08/22/19   60,000,000    59,802,029 
U.S. Treasury Bill  2.41%  04/29/19  07/25/19   80,000,000    79,874,000 
Total U.S. Government Treasury Obligations (8.12%)             $378,886,434 
                    
Total Short-Term Investments (Cost $378,829,113)(8.12%)                $378,886,434 
                    
Total Investments (Cost $3,786,964,816)(96.61%)                 4,510,169,121 
                    
Other Assets in Excess of Liabilities (3.39%)                 158,351,686 
                    
Net Assets (100.00%)                $4,668,520,807 

 

*Direct Investments are private investments directly into the equity or debt of selected operating companies, often together with the management of the company. Primary Investments are investments in newly established private equity partnerships where underlying portfolio companies are not known as of the time of investment. Secondary Investments are portfolios of assets on the secondary market.

 

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

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

Consolidated Schedule of Investments —

June 30, 2019 (Unaudited) (continued)

 

 

^The interest rate on these loans is subject to the greater of a LIBOR floor or 1 month LIBOR plus a base rate. The 1 month LIBOR as of June 30, 2019 was 2.40%.

 

^^The interest rate on these loans is subject to the greater of a LIBOR floor or 3 month LIBOR plus a base rate. The 3 month LIBOR as of June 30, 2019 was 2.32%.

 

^^^The interest rate on these loans is subject to the greater of a LIBOR floor or 6 month LIBOR plus a base rate. The 6 month LIBOR as of June 30, 2019 was 2.20%.

 

#As of June 30, 2019, 1 month Euribor was -0.39%.

 

##As of June 30, 2019, 3 month Euribor was -0.35%.

 

###As of June 30, 2019, 6 month Euribor was -0.31%.

 

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

 

aPrivate Equity Investments are generally issued in private placement transactions and as such are generally restricted as to resale. Each investment may have been purchased on various dates and for different amounts. The date of the first purchase is reflected under Acquisition Date as shown in the Schedule of Investments. Total fair value of restricted investments as of June 30, 2019 was $3,994,805,878, or 84.54% of net assets. As of June 30, 2019, the aggregate cost of each investment restricted to resale was $27,617,983, $10,621,500, $102,112, $27,897,888, $1,550,134, $38,102,078, $2,204,592, $14,353,176, $3,600,295, $6,738,343, $2,630,127, $20,000,000, $69,342,238, $20,422,485, $11,478,466, $22,932,000, $11,862,703, $280, $1,226,349, $11,760,750, $35,274,427, $4,168,272, $17,127,003, $1,932,914, $27,186,912, $45,161,837, $8,571,126, $8,700,000, $24,699,091, $9,135,720, $56,944,352, $35,120,979, $3,600,239, $82,017,309, $5,648,649, $87,093, $30,000,000, $115,259, $172,633, $37,069,373, $5,000,000, $2,899,729, $473,334, $23,120,285, $78,652,850, $15,452,333, $6,739,319, $1,095,000, $52,435,889, $2,817,098, $28,417,946, $54,969,200, $14,872,000, $10,515,842, $80,750,000, $4,875,000, $4,632,829, $9,757,979, $6,939,071, $0, $9,500,725, $2,823,797, $0, $22,791,101, $89,101,353, $114,301, $86,105,773, $378,368, $22,730,727, $27,818,080, $14,672,982, $53,752,850, $10,671,914, $1,142,031, $18,777,316, $6,058,452, $3,081,671, $393,923, $662,069, $288,509, $9,986,562, $21,615,986, $48,949,162, $11,098,937, $25,897,519, $73,081, $6,291,261, $23,935,496, $18,798,388, $10,158,828, $12,156,155, $6,977,941, $12,811,375, $6,778,540, $1,966,390, $6,851,369, $6,680,792, $1,489,052, $1,094,689, $16,271,348, $1,413,801, $1,771,042, $1,287,142, $1,229,248, $67,793,067, $2,445,596, $5,348,729, $1,380,204, $20,335,000, $1,481,953, $5,905,975, $495,253, $15,605,072, $8,707,880, $2,886,362, $9,900,000, $992,725, $1,492,611, $990,215, $488,305, $1,691,567, $2,876,411, $27,172,706, $2,009,368, $995,178, $1,872,351, $2,956,109, $1,998,012, $1,765,942, $1,389,500, $22,371,272, $7,564,325, $1,791,110, $2,978,144, $61,579,594, $50,978,172, $2,970,918, $2,922,166, $2,692,422, $981,693, $1,866,138, $1,441,908, $2,354,421, $985,534, $5,108,392, $4,336,933, $9,647,230, $944,217, $1,284,199, $1,287,167, $5,182,970, $21,638,400, $3,695,175, $1,361,922, $987,955, $3,398,526, $1,393,086, $5,296,103, $1,091,942, $1,288,767, $988,934, $21,816,000, $7,071,942, $2,943,060, $1,188,184, $3,545,342, $9,575,217, $1,153,551, $4,746,439, $1,477,610, $11,630,723, $10,383,446, $8,476,000, $1,188,454, $16,583,942, $3,103,688, $1,972,737, $438,101, $496,359, $1,687,835, $2,952,147, $4,807,929, $0, $12,832,524, $997,528, $960,976, $1,379,413, $1,479,033, $1,287,151, $3,461,423, $12,870,000, $45,936,209, $4,708,766, $693,333, $3,560,256, $2,962,312, $20,182,101, $4,585,297, $12,436,818, $2,274,926, $4,951,746, $1,238,202, $2,261,463, $496,328, $2,007,275, $5,099,008, $5,175,854, $2,316,922, $26,243,374, $229,357, $4,265,906, $3,485,741, $3,932,989, $1,816,328, $1,927,907, $5,931,239, $990,776, $4,928,693, $5,891,514, $1,136,839, $10,137,883, $1,501,856, $1,580,395, $2,382,949, $20,932,526, $4,395,992, $5,330,480, $579,174, $5,827,475, $6,000,669, $1,463,817, $6,965,980, $5,583,254, $2,809,711, $1,496,954, $5,294,086, $5,488,335, $1,770,523, $2,492,212, $60,379, $102,179, $1,511,381, $60,717, $146,326, $53,395, $533,034, $3,331,720, $431,131, $61,965, $42,461, $781,688, $95,819, $420,462, $1,605, $1, $1, $1,006, $2, $1, $1,158,141, $303,586, $28,120,712, $10, $20,510,067, $1, $41,362, $7,025,715, $6, $1, $570,645, $1, $1, $39,077, $15,488, $2,930,441, $7,669,297, $4,361,622, $3, $1, $807,076, $17,097,000, $1,376,417, $91, $1, $1, $8, $428,308, $8,159,158, $766,511, $158, $4, $17,785,961, $1, $11,088,419, $4,642,211, $19,793,748, $167,418, $98,832, $1, $429,399, $1, $966,462, $1,331,664, $4,285,586, $840,505, $2,330,945, $46,156,632, $3, $1, $1, $1,043,737, $238,303, $174,695, $212,957, $470,711, $1,559,585, $8,889,834, $1,723,019, $119,976, $3,060,917, $3,161,777, $1, $2,231,415, $1, $1, $58,075, $314,411, $181,332, $1, $1, $31,656, $229, $130,095, $111,689, $416,042, $3,374,943, $858,403, $1, $2,713,539, $15,901, $4,461,666, $9,433,513, $7,972,380, $4,825,310, $275,597, $1,031,191, $5,538,996, $4,204,731, $0, $0, $0, $6,420,214, $5,359,438, $6,509,986, $260,700, $4,569,975, $6,221,441, $5,669,584, $3,825,270, $7,365,203, $7,199,181, $13,250,861, $1,245,132, $0, $488,984, $4,362,383, $16,528,988, $7,497,498, $3,943,512, $0, $5,341,452, $10,204,621, $2,839,311, $1,686,536, $13,600,106, $0, $8,097,624, $0, $141,224, $784,580, $0, $9,778,646, $19,942,751, $15,825,659, $0, $6,460,605, $6,530,411, $3,641,959, $0, $499,000, $5,050,773, $1,306,088, $10,992,494, $0, $17,081,466, $0, $2,736,997, $7,696,543, $0, $120,000, $7,986,550, $168,713, $5,608,291, $4,971,153, $2,900,942, $4,309,864, $13,800,060, $2,780,157, $8,454,999, $4,476,950, $3,261,016, $8,048,726, $1,666,008, $778,798, $5,813,425, $12,261,500, $1, $0, $0, $0, $10,214,996, $7,024,490, $3,080,270, $8,206,653, $0, $4,605,501, $7,020,907, $0, $3,363,064 and $0, respectively, totaling $3,287,287,601.

 

bRepresents an affiliated issuer.

 

cInvestment does not issue shares.

 

dNon-income producing.

 

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

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

Consolidated Schedule of Investments —

June 30, 2019 (Unaudited) (continued)

 

 

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

   

 

Legend:  
 
BBSY - Bank Bill Swap Bid Rate
 
E - Euribor
 
L - Libor
 
PIK - Payment-in-kind

 

A summary of outstanding financial instruments at June 30, 2019 is as follows:

 

Forward Foreign Currency Contracts

 

Settlement Date  Counterparty  Currency Purchased   Currency Sold   Value   Unrealized Appreciation (Depreciation) 
September 19, 2019  Barclays  $72,346,730   £56,500,000   $72,153,864   $192,866 
September 19, 2019  Barclays   72,218,683   £56,400,000    72,026,158    192,525 
September 19, 2019  Barclays   80,237,731   70,000,000    80,181,263    56,468 
September 19, 2019  Barclays   80,237,731   70,000,000    80,181,263    56,468 
September 19, 2019  Barclays   80,237,731   70,000,000    80,181,263    56,468 
September 19, 2019  Barclays   80,123,106   69,900,000    80,066,718    56,388 
                     $611,183 

 

 

 

The information contained in this section should be read in conjunction with the Fund’s audited consolidated financial statements contained in its annual report for the year ended March 31, 2019.

 

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 collectively, “Private Equity Fund Investments”; Direct Investments and Private Equity Fund Investments, collectively, “Private Equity Investments”).

 

Partners Group (USA) Inc. (the "Adviser") estimates the fair value of the Fund's Private Equity Investments in conformity with U.S. generally accepted accounting principles ("U.S. GAAP") and the Fund's valuation procedures (the "Valuation Procedures"), which have been approved by the Board. As authorized by the Valuation Procedures, the Adviser values the Fund's Private Equity Investments in consultation with its affiliates. 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.

 

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 Administrator monitors and reviews the methodologies of the various third-party pricing services that are employed by the Fund. The Adviser employs valuation techniques for Private Equity Investments held by the Fund, which include discounted cash flow methods and market comparables.

 

The Adviser and one or more of its affiliates act as investment advisers to clients other than the Fund. Accordingly, the valuation attributed to a Private Equity Investment held by the Fund and the valuation attributable to the same Private Equity Investment held by another client or of one of its affiliates might differ as a result of differences in accounting, regulatory and other factors applicable to the Fund and to such other client.

 

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 values may differ from the values that would have been used if a ready market existed or if the investments were liquidated at the valuation date. A three-tier hierarchy is used to distinguish between (1) inputs that reflect the assumptions market participants would use in pricing an asset or liability developed based on market data obtained from sources independent of the reporting entity (observable inputs) and (2) inputs that reflect the reporting entity’s own assumptions about the assumptions market participants would use in pricing an asset or liability developed based on the best information available in the circumstances (unobservable inputs) and to establish classification of fair value measurements for disclosure purposes. Various inputs are used in determining the value of the Fund’s investments. The inputs are summarized in the three broad levels listed below:

 

Level 1 – 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 or over-the-counter. The fair value is determined to be the last sale price on the determination date, or, if no sales occurred on any such date, the mean between the closing bid and ask prices on such date. The Fund does not apply a blockage discount to the quoted price for these investments, even in situations where the Fund holds a large position and a sale could reasonably impact the quoted price.

 

 

 

Level 2 – Pricing inputs are other than quoted prices in active markets (i.e. Level 1 pricing) and fair value is determined through the use of models or other valuation methodologies through direct or indirect corroboration with observable market data. Investments which are generally included in this category include corporate notes, convertible notes, warrants and restricted equity securities. The fair value of legally restricted equity securities may be discounted depending on the likely impact of the restrictions on liquidity and the Adviser’s estimates.

 

Level 3 – Pricing inputs are unobservable for the investment and include situations where there is little, if any, market activity for the investment. The inputs into the determination of fair value require significant management judgment and/or estimation. Investments that are included in this category are equity and debt investments that are privately owned, as well as convertible notes and warrants that are not actively traded. The fair value for investments using Level 3 pricing inputs are based on the Adviser’s estimates that consider a combination of various performance measurements including the timing of the transaction, the market in which the investment operates, comparable market transactions, performance and projections and various performance multiples as applied to earnings before interest, taxes, depreciation and amortization or a similar measure of earnings for the latest reporting period and forward earnings, brokers quotes as well as discounted cash flow analysis.

 

The following is a summary of the Fund's investments classified in the fair value hierarchy as of June, 30, 2019. 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.

 

Investments  Level 1   Level 2   Level 3   Total 
Common Stocks  $136,476,809   $   $   $136,476,809 
Direct Investments:                    
Direct Equity   21,976,817    152,338,689    2,061,434,653    2,235,750,159 
Direct Debt       8,915,220    882,383,294    891,298,514 
Total Direct Investments*  $21,976,817   $161,253,909   $2,943,817,947   $3,127,048,673 
Secondary Investments*           323,156,962    323,156,962 
Primary Investments*           544,600,243    544,600,243 
Short-Term Investments   378,886,434            378,886,434 
Total Investments  $537,340,060   $161,253,909   $3,811,575,152   $4,510,169,121 
Other Financial Instruments                    
Assets                    
Foreign Currency Exchange Contracts**  $611,183   $   $   $611,183 
Total Assets  $537,951,243   $161,253,909   $3,811,575,152   $4,510,780,304 
Liabilities                    
Foreign Currency Exchange Contracts**  $   $   $   $ 
Total Liabilities  $   $   $   $ 
Net appreciation on Foreign Currency Exchange Contracts  $611,183   $   $   $611,183 
Total Investments net of Foreign Currency Exchange Contracts  $537,951,243   $161,253,909   $3,811,575,152   $4,510,780,304 

 

 

 

The following is a reconciliation of the amount of the account balances on April 1, 2019 and June 30, 2019 of those investments in which significant unobservable inputs (Level 3) were used in determining value:

 

  

Balance

as of

April 1,

2019

  

 

 

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

June 30,

2019

 
Direct Investments:                                        
Direct Equity Investments  $1,800,447,634   $2,312,006   $103,938,372   $207,237,794   $(10,186,224)  $-   $(42,314,929)  $2,061,434,653 
Direct Debt Investments   898,807,678    414,963    (15,892,476)   54,029,059    (55,260,470)   284,540    -    882,383,294 
Total Direct Investments*  $2,699,255,312   $2,726,969   $88,045,896   $261,266,853   $(65,446,694)  $284,540   $(42,314,929)  $2,943,817,947 
Secondary Investments*   305,940,739    (270,468)   1,243,218    37,089,061    (20,845,588)   -    -    323,156,962 
Primary Investments*   484,226,457    (150,505)   26,174,653    53,840,021    (19,490,383)   -    -    544,600,243 
 Total  $3,489,422,508   $2,305,996   $115,463,767   $352,195,935   $(105,782,665)  $284,540   $(42,314,929)  $3,811,575,152 

 

Transfers between levels of the fair value hierarchy are reported at the beginning of the reporting period in which they occur. For the three months ended June 30, 2019, transfers from Level 3 to Level 2 were due to increased price transparency.

 

The amount of the net change in unrealized appreciation for the three months ended June 30, 2019 relating to investments in Level 3 assets still held at June 30, 2019 is $117,955,825.

 

Changes in inputs or methodologies used for valuing investments may result in a transfer in or out of levels within the fair value hierarchy. The inputs or methodologies used for valuing investments may not necessarily be an indication of the risk associated with investing in those investments. Transfers between different levels of the fair value disclosure hierarchy are deemed to have occurred as of the beginning of the reporting period.

 

*For the purposes of the tables above: “Direct Investments” are private investments directly into the equity or debt of selected operating companies, often together with the management of the investee operating company. Primary Investments are investments in newly established private equity partnerships where underlying portfolio companies are generally not known as of the time of investment. Secondary Investments involve acquiring single or portfolios of assets on the secondary market. Secondary Investments are Private Equity Fund Investments generally acquired in the secondary market. Notwithstanding the foregoing, if the 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.

 

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 June 30, 2019:

 

Type of Security 

Fair Value at

June 30, 2019 (000’s)*

  

Valuation

Technique(s)

  Unobservable Input 

Range

(weighted average)

Direct Investments:              
Direct Equity  $5,187   Exit price  Recent transaction price  n/a - n/a (n/a)
    1,810,519   Market comparable companies  Enterprise value to EBITDA multiple  7.60x – 19.60x (13.92x)
    19,266   Discounted cash flow  Discount factor  11.50% - 11.50% (11.50%)
    298   Market comparable companies  Enterprise value to sales multiple  0.70x – 1.60x (1.60x)
    189,931   Recent financing/transaction  Recent transaction price  n/a - n/a (n/a)
    42,353   Reported fair value  Reported fair value  n/a - n/a (n/a)
Direct Debt  $465,369   Broker quotes  Indicative quotes for an inactive market  n/a - n/a (n/a)
    420,114   Discounted cash flow  Discount factor  4.95% - 18.15% (8.81%)
Primary and Secondary Investments  $869,661   Adjusted reported net asset value  Reported net asset value  n/a - n/a (n/a)
    (1,903)  Adjusted reported net asset value  Fair value adjustments  n/a - n/a (n/a)

 

*Level 3 fair value includes accrued interest.

 

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

 

 

 

Forward Foreign Currency Exchange Contracts

 

The Fund may enter forward foreign currency exchange contracts as a way of managing 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 either as a hedge or as a cross hedge against either specific transactions or portfolio positions. The objective of the Fund’s foreign currency hedging transactions is to reduce the risk that the U.S. Dollar value of the Fund’s foreign currency denominated investments will decline in value due to changes in foreign currency exchange rates. All forward foreign currency exchange contracts are “marked-to-market” daily at the applicable translation rates resulting in unrealized gains or losses. Realized gains or losses are recorded at the time the forward foreign currency exchange contract is offset by entering into a closing transaction or by the delivery or receipt of the currency. Risk may arise upon entering into these contracts from the potential inability of counterparties to meet the terms of their contracts and from unanticipated movements in the value of a foreign currency relative to the U.S. Dollar.

 

During the period from April 1, 2019 to June 30, 2019, the Fund entered into 18 long/short forward foreign currency exchange contracts. The Fund had $8,056,376 in net realized gains (losses) and $(5,965,790) change in net unrealized appreciation (depreciation) on forward foreign currency contracts. The outstanding forward foreign currency exchange contract amounts at June 30, 2019 are representative of contract amounts during the period.

 

Affiliated Investments

 

Under Section 2(a)(3) of the Investment Company Act, a portfolio company is defined as “affiliated” if a Fund owns five percent or more of its outstanding voting securities. The Fund held at least five percent of the outstanding voting securities of the following companies as of June 30, 2019:

 

  

Shares/

Principal as of

June 30,

2019

  

Fair Value

as of

March 31,

2019

  

Gross

Additions(1)

  

Gross

Reductions(2)

  

Realized

Gains/

Losses

  

Change in

Unrealized

Gains

(Losses)

  

Fair Value

as of

June 30,

2019

  

Affiliated

Income/

accretion of

discount

 
Non-Controlled Affiliates                                        
AAVAS Financiers Limited   5,713,047   $74,048,352   $-   $-   $-   $27,978,703   $102,027,055   $- 
Astorg Co-Invest SGG, FCPI (3)   -    31,140,200    -    -    -    (780,106)   30,360,094    - 
Camelia Investment 1 Limited   6,768,704,353    104,681,393    -    -    -    11,706,784    116,388,177    - 
Capri Acquisitions Topco Limited   65,007,484    109,573,016    -    -    -    908,647    110,481,663    - 
Confluent Health Holdings LP   1,575    -    27,186,912    -    -    -    27,186,912    - 
ECP Holding Company, LLC   9,753,907    19,598,934    -    -    -    (299,306)   19,299,628    - 
EQT Jaguar Co-Investment SCSp(3)   -    53,297,015    -    -    -    755,023    54,052,038    - 
GlobalLogic Worldwide Holdings, Inc.  701,927    109,970,284    -    -    -    19,433,017    129,403,301    - 
Huntress Co-Investment L.P., 1(3)   -    44,977,826    -    -    -    11,023,465    56,001,291    - 
Luxembourg Investment Company 293 S.à r.l.   229,503,141    -    36,996,456    -    -    (164,657)   36,831,799    - 
MHS Acquisition Holdings, LLC   7,172    336,115    -    -    -    3,000   339,115    - 
MHS Blocker Purchaser L.P.(3)   -    43,278,645    -    -    -    386,235   43,664,880    - 
Murra Warra Asset Hold Trust   13,186,543    13,278,089    1,593,449    -    -    541,635    15,413,173    - 
Murra Warra Project Hold Trust   429,366    3,319,522    398,362    -    -    135,407    3,853,291    - 
OHCP IV SF COI, L.P.(3)   -    24,990,208    -    -    -    3,302,871    28,293,079    - 
Onecall Holdings, L.P.(3)   -    97,327,946    -    -    -    9,115,315    106,443,261    - 
Polyusus Lux XVI S.a.r.l.   289,102,341    28,951,776    -    -    -    (449,278)   28,502,498    - 

Quadriga Capital IV

Investment Holding II L.P.(3)

   -    28,673,569    -    -    -    535,715    29,209,284    - 
Safe Fleet Holdings LLC(4)   2,958,000    2,889,846    314    (7,500)   21    14,812    2,897,493    41,334 
SnackTime PG Holdings, Inc. (fka H-Food Holdings)   12    70,510,679    -    -    -    194,219    70,704,898    - 
                                         
Total Non-Controlled Affiliates   $860,843,415   $66,175,493   $(7,500)  $21   $84,341,501   $1,011,352,930   $41,334 

 

 

 

(1)Gross additions may include increases in the cost basis of investments resulting from new portfolio investments, the accretion of discounts and the exchange of one or more existing securities for one or more new securities.
(2)Gross reductions may include decreases in the cost basis of investments resulting from principal collections related to investment repayments or sales and the exchange of one or more existing securities for one or more new securities.
(3)Investment does not issue shares.
(4)This investment is associated with OHCP IV SF COI, L.P.