NPORT-EX 3 NPORT_3050743375166313.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, 2020 (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, 2020 is set forth below:

 

INVESTMENT PORTFOLIO AS A PERCENTAGE OF TOTAL NET ASSETS

 

  

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments —

June 30, 2020 (Unaudited)

 

   Industry  Acquisition
Date
   Shares    Fair
Value
 
Common Stocks (2.38%)                
Asia - Pacific (0.06%)                
Alibaba Group Holding Ltd.  Technology  06/19/20   4,439   $957,581 
APA Group  Utilities  02/11/16   360,819    2,765,432 
Total Asia - Pacific (0.06%)           3,723,013 
              
North America (1.09%)                
American Tower Corp.  Communication  05/29/20   15,397    3,976,275 
American Water Works Co., Inc.  Utilities  02/10/16   45,436    5,843,070 
Ares Capital Corp.  Diversified Financial Services  02/10/16   297,954    4,299,476 
Ares Management Corp.  Diversified Financial Services  06/28/19   69,187    2,743,956 
Atmos Energy Corp.  Utilities  02/10/16   63,856    6,356,226 
Blackstone Group, Inc.  Diversified Financial Services  07/12/19   42,020    2,380,433 
Canadian National Railway Co.  Transportation  05/14/19   39,645    3,492,265 
CMS Energy Corp.  Utilities  11/01/19   45,505    2,657,947 
Crowdstrike Holdings, Inc.  Technology  06/04/20   5,420    543,030 
Crown Castle International Corp.  Communication  02/10/16   28,327    4,737,974 
Enbridge, Inc.  Utilities  02/10/16   79,403    2,405,738 
Fortis Inc.  Utilities  12/18/17   67,200    2,545,264 
Grocery Outlet Holding Corp.  Retail  05/20/20   2,478    101,102 
HarbourVest Global Private Equity  Diversified Financial Services  12/21/18   113,782    2,213,263 
KKR & Co., Inc.  Diversified Financial Services  02/10/16   73,162    2,258,511 
Onex Corporation  Diversified Financial Services  02/10/16   40,832    1,822,100 
Republic Services Inc.  Commercial & Professional Services  08/28/17   55,000    4,511,650 
SEACOR Holdings, Inc.  Industrial Services  11/04/19   8,960    253,210 
Solar Capital Ltd  Diversified Financial Services  08/28/17   218,969    3,505,694 
TC Energy Corp.  Energy  11/01/19   57,290    2,439,155 
Union Pacific Corp.  Transportation  06/24/16   17,379    2,935,661 
 Total North America (1.09%)           62,022,000 
              
Western Europe (1.23%)                
Ackermans & van Haaren N.V.   Industrial Services  06/28/19   6,427    840,010 
Aena SA  Transportation  12/21/18   34,249    4,564,800 
BBGI SICAV S.A.    Diversified Financial Services  03/21/19   2,500,000    5,035,961 
Brilliant Circle Holdings International Ltd.  Industrial Services  04/14/11   12,447,169    1,109,063 
Cellnex Telecom SA  Communication  05/15/19   62,288    3,792,164 
EQT AB  Diversified Financial Services  04/06/20   58,855    1,056,441 
Eutelsat Communications SA  Communication  09/22/16   79,082    729,028 
Gimv N.V.   Diversified Financial Services   02/10/16   79,666    4,544,226 
HBM Healthcare Investments AG  Diversified Financial Services    04/07/20   4,147    1,076,631 
HgCapital Trust PLC  Diversified Financial Services    02/12/16   1,690,335    4,919,472 
HICL Infrastructure Co Ltd  Diversified Financial Services    03/24/16   2,682,763    5,715,764 
ICG Graphite Enterprise Trust PLC  Diversified Financial Services    06/28/19   160,478    1,487,413 
Intermediate Capital Group PLC  Diversified Financial Services    12/12/16   120,580    1,919,313 
Investor AB  Diversified Financial Services    08/28/17   46,617    2,462,266 
Italgas SpA  Utilities  05/29/20   474,524    2,749,356 
Kinnevik AB  Diversified Financial Services    04/06/20   52,879    1,390,833 
National Grid PLC  Utilities  02/10/16   378,176    4,618,421 
NB Private Equity Partners Ltd  Diversified Financial Services  11/06/19   137,871    1,581,159 
Pantheon International Participations Plc  Diversified Financial Services  11/04/19   84,050    2,019,244 
Sofina SA  Diversified Financial Services  01/10/18   8,735    2,300,006 
Terna Rete Elettrica Nazionale SpA  Utilities  01/05/18   663,107    4,573,162 
Veolia Environnement SA  Utilities  08/28/17   170,052    3,820,780 
Vinci SA  Transportation  02/10/16   69,765    6,421,976 

  

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments —

June 30, 2020 (Unaudited) (continued)

 

 

Public Investments (continued)                
 Common Stocks (continued)     Acquisition        Fair  
Western Europe (continued)  Industry  Date   Shares   Value 
Wendel SA  Diversified Financial Services  12/21/18   17,272   $1,644,605 
Total Western Europe (1.23%)              70,372,094 
                
Total Common Stocks (Cost $127,875,880)(2.38%)          $136,117,107
            
Private Equity Investments (86.27%)           
Direct Investments * (65.97%)   Acquisition      Fair

Direct Equity (52.21%)    Investment Type  Date  Shares   Value** 
Asia - Pacific (4.41%)                
AAVAS Financiers Limited +, a, b  Common equity  06/23/16   5,713,047  $90,848,277 
Argan Mauritius Limited +, a  Common equity  05/09/16   106,215    18,270,403 
Continuity CNC Capital Ltd. +, a, c  Member interest  03/03/18       27,901,822 
Continuity CNC Capital Ltd. +, a  Common equity  03/03/18   102,111    1,322,946 
Huntress Co-Investment L.P. +, a, b, c  Limited partnership interest  04/08/16       52,807,727 
Kowloon Co-Investment, L.P. +, a, c  Limited partnership interest  11/04/15       3,741,723 
Murra Warra Asset Hold Trust +, a, b  Common equity  09/10/18   13,186,543    18,509,184 
Murra Warra Project Hold Trust +, a, b  Common equity  09/10/18   429,366    4,627,295 
Qualitas Medical Limited +, a, d  Common equity  01/31/18   10,308,160    7,901,512 
The Baring Asia Private Equity Fund VI Co-Investment L.P. +, a, c  Limited partnership interest  12/30/16       1,191,958 
TPG Upswing Co-invest, L.P. +, a, c  Limited partnership interest  01/10/19       24,964,100 
Total Asia - Pacific (4.41%)              252,086,947 
                 
North America (28.38%)                
Acrisure Holdings, Inc. +, a  Preferred equity  12/10/18   75,000,000  $92,287,555 
Acrisure Investment Holdings, LLC +, a, c  Member interest  11/21/16       5,827,958 
Affordable Care Holding Corp. +, a  Common equity  10/22/15   101,176    12,223,059 
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       11,299,355 
Apollo Co-Investors (MHE), L.P. +, a, c  Limited partnership interest  05/21/13       2,277,681 
AqGen Island Intermediate Holdings II, Inc. +, a  Preferred equity  03/27/19   3,621    17,341,874 
AqGen Island Intermediate Holdings II, Inc. +, a  Common equity  12/03/15   1,220    3,580,276 
Astorg VII Co-Invest ERT +, a, c, d  Limited partnership interest  01/31/20       37,566,754 
BCPE Hercules Holdings, LP +, a, c  Limited partnership interest  07/30/18       32,814,671 
CapitalSpring Finance Company, LLC +, a  Common equity  10/03/14   3,020,546    3,409,046 
CB Poly Holdings, LLC +, a  Preferred equity  08/16/16   171,270    35,436,249 
Confluent Health, LLC +, a, b, d  Common equity  05/30/19   27,260    27,352,265 
ConvergeOne Investment L.P. +, a  Common equity  07/03/19   2,888    2,881,852 
Desserts LLC +, a  Preferred equity  02/08/16   7,989    11,037,141 
ECP Parent, LLC +, a, b  Common equity  02/18/20   100,000,000    100,000,000 
Elgin Co-Investment, L.P.2 +, a, c  Limited partnership interest  11/28/16       33,213,550 
EnfraGen LLC +, a, b, d  Common equity  09/17/19   37,786    40,152,369 
EQT Infrastructure IV Co-Investment (B) SCSp +, a, c, d  Limited partnership interest  03/09/20       101,767,419 
EQT VIII Co-Investment (C) SCSp +, a, c, d  Limited partnership interest  01/28/19       53,039,891 
EXW Coinvest L.P. +, a, c  Limited partnership interest  06/22/16       65,635,556 
Gemini Global Holdings Investor, LLC +, a, c  Member interest  06/17/11       5,335,871 
GlobalLogic Worldwide Holdings, Inc. +, a  Common equity  08/01/18   701,927    165,144,394 
Healthgrades, Inc. +, a  Common equity  01/04/19   1,616    199,686 
KKR Enterprise Co-Invest L.P. +, a  Common equity  10/09/18   9,136     
LT Co-Borrower, LLC +, a, c  Member interest  06/24/20       2,628,131 
LTF Holdings, Inc. +, a, d  Common equity  01/06/20   3,132,000    76,119,983 

 

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments —

June 30, 2020 (Unaudited) (continued)

 

  

Private Equity Investments (continued)                
Direct Investments * (continued)     Acquisition        Fair 
Direct Equity (continued)  Investment Type  Date   Shares    Value**  
MHS Acquisition Holdings, LLC +, a, b  Common equity  03/10/17   342   $338,858 
MHS Acquisition Holdings, LLC +, a, b 

Preferred equity

 

03/10/17

   

33,900

    

184,057

 
MHS Blocker Purchaser L.P. +, a, b, c   Limited partnership interest  03/10/17   

    

40,431,416

 
NDES Holdings, LLC +, a  Preferred equity  09/19/11   500,000    4,522,640  
NTS Holding Corporation, Inc. +, a  

Preferred equity

 

04/21/17

   70    

473,334

 
NTS Holding Corporation, Inc. +, a   Common equity 

11/21/13

   

2,740

    

1,520,252

 
OHCP IV SF COI, L.P. +, a, b, c  

Limited partnership interest

 

01/31/18

   

    

24,924,027

 
Onecall Holdings, L.P. +, a, b, c  

Limited partnership interest

 

11/29/17

   

    

98,291,208

 
Onex Fox, L.P. +, a, c, d  

Limited partnership interest

 

04/25/19

   

    

45,144,868

 
PG BRPC Investment, LLC +, a, b, d 

Common equity

 

08/01/19

   

32,079

    

35,897,745

 
Polaris Investment Holdings, L.P +, a, c  

Limited partnership interest

 

06/07/16

   

    

20,949,284

 
Safari Co-Investment L.P. +, a, c  

Limited partnership interest

 

03/14/18

   

    

6,405,945

 
Shermco Intermediate Holdings, Inc. +, a  

Common equity

 

06/05/18

   

1,095

    

2,036,422

 
Shingle Coinvest LP +, a, c 

Limited partnership interest

 

05/29/18

   

    

67,635,247

 
SIH RP HoldCo LP +, a 

Common equity

 

09/10/19

   

5,018,277

    

39,557,724

 
Silver Lake Sumeru Marlin Co-Invest Fund, L.P. +, a, c  

Limited partnership interest

 

05/14/12

   

    

66,388

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

Limited partnership interest

 

08/18/17

   

    

32,383,314

 
SnackTime PG Holdings, Inc. +, a, b, c   Member interest 

05/23/18

   

    

17,070,822

 
SnackTime PG Holdings, Inc. +, a, b 

Common equity

 

05/23/18

   12    

59,591,647

 
SPH GRD Holdings, LLC +, a, e 

Common equity

 

06/18/13

   

136,960

    

887,501

 
TA Buckeye Parent, LLC +, a, d  Common equity 

06/28/19

   

21,985,058

    

110,770,863

 
THL Equity Fund VI Investors (BKFS), L.P. +, a, c   Limited partnership interest

 

12/30/13

   

    

3,350,711

 
TKC Topco LLC +, a 

Common equity

 

10/14/16

   

4,632,829

    

6,530,686

 
Velocity Holdings Corp. +, a   Common equity

 

08/06/12

   

3,749,777

    

13,646,534

 
Vistria Catapult Holdings, Inc. +, a, d   Preferred equity 

09/30/19

   

18,028

    

26,619,752

 
Total North America (28.38%)              1,621,803,453 
                 
Rest of World (2.06%)                  
Carlyle Retail Turkey Partners, L.P. +, a, c   Limited partnership interest  07/11/13      $5,539,301 
Heket Holdings S.à.r.l. +, a   Preferred equity  09/25/19   11,988,920    19,289,662 
Heket Holdings S.à.r.l. +, a   Common equity  09/25/19   271,743    92,919,944 
Total Rest of World (2.06%)              117,748,907 
                 
 South America (0.36%)                
 Centauro Co-Investment Fund, L.P. +, a, c   Limited partnership interest  11/28/13      $14,201,500 
 GTS II Cayman Corporation +, a   Common equity  07/24/13   2,823,797    6,307,239 
Total South America (0.36%)              20,508,739 
                 
Western Europe (17.00%)                
Aston Lux Acquisitions S.à.r.l +, a, c   Limited partnership interest  11/28/19      $3,552,491 
Astorg Co-Invest SGG, FCPI +, a, b, c   Limited partnership interest  02/10/16       43,630,842 
Camelia Investment 1 Limited +, a, b  Common equity  10/12/17   86,824    39,190,152 
Camelia Investment 1 Limited +, a, b  Preferred equity  10/12/17   6,768,617,529    108,481,868 
Capri Acquisitions Topco Limited +, a   Common equity  11/01/17   47,027    24,560,998 
Capri Acquisitions Topco Limited +, a, d  Preferred equity  11/01/17   64,960,457    103,658,057 
Ceramtec Co-Investment (1) L.P. +, a, c   Limited partnership interest  02/20/18       29,677,231 
Ciddan S.a.r.l. +, a   Preferred equity  09/15/17   23,546,751    35,108,923 
Ciddan S.a.r.l. +, a   Common equity  09/15/17   12,263,240    46,304,125 
EQT Jaguar Co-Investment SCSp +, a, b, c  Limited partnership interest  11/30/18       53,310,271 
EQT VIII Co-Investment (D) SCSp +, a, c  Limited partnership interest  10/01/19       90,253,806 
Eurodrip Co-Investment Fund I, L.P. +, a, c   Limited partnership interest  03/18/13       4,906,670 
Fides S.p.A +, a   Common equity  12/15/16   1,096,526    3,380,272 
Frontmatec Holding III ApS +, a   Common equity  09/23/16   248,257,489    28,087,473 
Global Blue Global, L.P. +, a   Common equity  07/31/12   411,080    13,482,607 
Hogan S.a.r.l. +, a   Preferred equity  12/22/11   1,810,271    951,374 
Hogan S.a.r.l. +, a   Common equity  12/22/11   272,221    1 

  

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments —

June 30, 2020 (Unaudited) (continued)

 

  

Private Equity Investments (continued)                
Direct Investments * (continued)     Acquisition        Fair 
Direct Equity (continued)  Investment Type  Date   Shares    Value**  
Kaffee Partner Holding GmbH +, a  Common equity  11/01/17   1,237   $1 
Kaffee Partner Holding GmbH +, a, c  Member interest  11/01/17       1,294,989 
KKR Matterhorn Co-Invest L.P. +, a, c   Limited partnership interest  11/02/12       1,293,095 
KKR Traviata Co-invest L.P. +, a, c  Limited partnership interest  12/18/19       89,724,074  
Luxembourg Investment Company 261 S.à.r.l. +, a, c   Member interest  07/31/18       52,340,383 
Luxembourg Investment Company 261 S.à.r.l. +, a   Common equity  07/31/18   1,591    42,028,904 
Luxembourg Investment Company 285 S.à.r.l. +, a, b   Preferred equity  08/22/19   7,865,820    18,776,203 
Luxembourg Investment Company 285 S.à.r.l. +, a, b, c   Member interest  08/22/19       18,181,149 
Luxembourg Investment Company 285 S.à.r.l. +, a, b   Common equity  08/22/19   6,999,953    6,156,898 
Luxembourg Investment Company 293 S.à.r.l. +, a, b, c   Member interest  06/26/19       16,326,073 
Luxembourg Investment Company 293 S.à.r.l. +, a, b   Common equity  06/26/19   10,752,136    20,321,052 
Luxembourg Investment Company 314 S.à.r.l. +, a, b   Common equity  08/22/19   192,000    1 
PG Lion Management Warehouse S.C.S +, a, b, c   Limited partnership interest  08/22/19       1,240,316 
Polyusus Lux XVI S.a.r.l. +, a, b   Preferred equity  05/23/18   244,659,996    19,708,997 
Polyusus Lux XVI S.a.r.l. +, a, b   Common equity  05/23/18   44,442,345     
Quadriga Capital IV Investment Holding II L.P. +, a, b, c   Limited partnership interest  09/09/16       35,405,908 
R&R Co-Invest FCPR +, a, c, d  Limited partnership interest  07/05/13       3,774,264 
S.TOUS, S.L +, a   Common equity  10/06/15   622    16,244,521 
Total Western Europe (17.00%)           971,353,989 
Total Direct Equity (52.21%)          $2,983,502,035 

  

Direct Debt (13.76%)  Interest  Acquisition
Date
  Maturity
Date
  Investment
Type
  Principal   Fair
Value**
 
Asia - Pacific (1.17%)                      
Casmar (Australia) PTY Ltd. +, a  Cash 5.50% + L (1.00% Floor)^^  04/11/17  12/20/23  Senior  $6,893,148   $5,290,348 
Casmar (Australia) PTY Ltd. +, a  Cash 9.25% + BBSY (1.00% Floor)††  12/20/16  12/20/24  Second Lien   12,811,375    9,960,391 
Healing Quest +, a, d   PIK 14.50%  01/31/18  01/31/23  Mezzanine   7,301,838    7,350,708 
Snacking Investments BidCo Pty Limited +, a  Cash 8.50% + BBSY (1.00% Floor)†  12/23/19  12/17/27  Second Lien   32,942,073    32,134,990 
Snacking Investments BidCo Pty Limited +, a  Cash 4.00% + L (1.00% Floor)^  01/15/20  12/18/26  Senior   1,296,750    1,275,406 
Speedcast Communications, Inc. +, a  Cash 8.00% + L (2.00% Floor)^^  05/07/20  01/22/21  Senior   60,136    59,835 
Speedcast Communications, Inc. +, a  Cash 3.25% + L^^; PIK 4.00%  05/08/20  05/15/25  Senior   155,408    155,408 
Speedcast International Limited +, a  Cash 3.25% + L^^  01/08/19  05/15/25  Senior   1,820,302    320,009 
Stiphout Finance, LLC +, a  Cash 3.00% + L (1.00% Floor)^  10/30/15  10/26/22  Senior   4,790,573    4,408,387 
Stiphout Finance, LLC +, a  Cash 7.25% + L (1.00% Floor)^  10/30/15  10/26/23  Second Lien   6,680,094    5,998,614 
Total Asia - Pacific (1.17%)                 66,954,096 
                       
North America (8.87%)                      
8th Avenue Food & Provisions, Inc. +, a  Cash 3.75% + L^  11/13/18  10/01/25  Senior  $1,477,500   $1,438,849 
Achilles Acquisition LLC +, a  Cash 4.00% + L^  12/14/18  10/13/25  Senior   1,086,260    1,038,286 
Acrisure LLC +, a  Cash 3.50% + L^^  03/27/20  02/15/27  Senior   1,097,250    1,038,964 
Affordable Care Holding Corp. +, a  Cash 9.50% + L (1.00% Floor)^^  10/22/15  04/22/23  Second Lien   17,063,327    15,475,040 
AI Alpine AT BidCo GmBH +, a  Cash 3.50% + E###  11/30/18  10/31/25  Senior   1,415,436    1,292,447 
Aldevron, L.L.C. +, a  Cash 4.25% + L (1.00% Floor)^^  12/12/19  10/12/26  Senior   1,197,000    1,183,534 
Alliant Holdings Intermediate, LLC +, a  Cash 3.25% + L^^  06/03/19  05/09/25  Senior   1,287,000    1,236,324 
Altra Industrial Motion Corp. +, a  Cash 2.00% + L^^  11/21/18  10/01/25  Senior   1,125,373    1,074,731 
Applovin Corporation +, a  Cash 4.00% + L^^  04/29/20  08/15/25  Senior   1,795,500    1,764,079 
AqGen Ascensus, Inc. +, a  Cash 8.00% + L (1.00% Floor)^^  03/27/19  12/03/23  Second Lien   68,681,600    67,678,849 
AthenaHealth, Inc. +, a  Cash 4.50% + L^^  03/13/19  02/11/26  Senior   2,468,750    2,391,602 

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments —

June 30, 2020 (Unaudited) (continued)

 

 

Private Equity Investments (continued)                  
Direct Investments * (continued)   Acquisition  Maturity  Investment      Fair 
Direct Debt (continued)  Interest  Date  Date  Type  Principal   Value** 
Avantor, Inc. +, a  Cash 3.00% + L (1.00% Floor)^  12/22/17  11/21/24  Senior  $4,686,055   $4,785,764 
Banff Merger Sub Inc. +, a  Cash 4.25% + L^  10/18/18  10/02/25  Senior   1,379,000    1,305,423 
Berry Global, Inc. +, a  Cash 2.00% + L^^  08/05/19  07/01/26  Senior   2,475,000    2,371,706 
Bioclinica Holding I, L.P. +, a  Cash 8.25% + L (1.00% Floor)^^  11/04/16  10/20/24  Second Lien   20,335,000    18,778,750 
Blackhawk Network Holdings, Inc +, a  Cash 3.00% + L^^  08/12/19  06/15/25  Senior   987,406    913,000 
Bracket Intermediate Holding Corp +, a  Cash 4.25% + L^^  10/04/18  09/05/25  Senior   1,473,750    1,374,272 
Bright Horizons Family Solutions, Inc. +, a  Cash 1.75% + L (0.75% Floor)^  02/21/18  11/07/23  Senior   5,849,133    5,673,731 
Brookfield WEC Holdings, Inc. +, a  Cash 3.00% + L (0.75% Floor)^  09/12/18  08/01/25  Senior   999,849    969,229 
CapitalSpring Finance Company, LLC +, a, d  PIK 5.00%  03/01/17  02/10/23  Mezzanine   2,998,425    2,024,237 
CapitalSpring Finance Company, LLC +, a  Cash 8.00%  03/01/17  02/10/23  Mezzanine   8,191,138    7,584,175 
CDRH Parent, Inc. +, a  Cash 8.00% + L (1.00% Floor)^^^  08/06/14  07/01/22  Second Lien   9,900,000     
Centralsquare Technologies, LLC +, a  Cash 3.75% + L^^  10/16/18  08/29/25  Senior   985,000    872,139 
Charter NEX US, Inc. +, a  Cash 3.25% + L^^  05/31/19  05/16/24  Senior   1,467,561    1,409,593 
CommScope, Inc. +, a  Cash 3.25% + L^  04/26/19  04/06/26  Senior   992,500    942,875 
Composite Resins Holding B.V. +, a  Cash 4.25% + L (1.00% Floor)^^  08/28/18  08/01/25  Senior   490,000    490,000 
Conservice Midco, LLC, +, a  Cash 4.25% + L^^  05/07/20  05/13/27  Senior   1,700,000    1,661,750 
Conterra Ultra Broadband Holdings, Inc. +, a  Cash 4.50% + L^  06/06/19  04/30/26  Senior   1,683,000    1,587,069 
ConvergeOne Holdings, Inc. +, a  Cash 5.00% + L^  03/27/19  04/01/26  Senior   2,962,500    2,520,243 
ConvergeOne Holdings, Inc. +, a  Cash 8.50% + L^  04/15/19  01/04/27  Second Lien   28,875,000    23,469,600 
Covenant Surgical Partners, Inc. +, a, f  Cash 4.00% + L^  11/01/19  07/01/26  Senior   247,500     
Covenant Surgical Partners, Inc. +, a  Cash 4.00% + L^  11/01/19  07/01/26  Senior   1,240,648    1,073,161 
Crown Subsea Communications Holding, Inc. +, a  Cash 6.00% + L^^  11/14/18  11/02/25  Senior   1,519,460    1,524,627 
CSC Holdings, LLC +, a  Cash 2.25% + L^  12/07/18  01/15/26  Senior   1,977,475    1,880,875 
DCert Buyer, Inc. +, a  Cash 4.00% + L^^  10/24/19  10/16/26  Senior   1,496,250    1,450,742 
Deerfield Dakota Holding, LLC +, a  Cash 3.75% + L (1.00% Floor)^^  03/05/20  03/05/27  Senior   1,000,000    970,250 
Dell International L.L.C. +, a  Cash 2.00% + L (0.75% Floor)^^  10/15/19  09/19/25  Senior   1,347,411    1,313,645 
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    1,911,880 
Dentalcorp Perfect Smile ULC +, a  Cash 3.75% + L (1.00% Floor)^  04/04/19  06/06/25  Senior   1,772,864    1,588,930 
Diamond Sports Group, LLC +, a  Cash 3.25% + L^  09/18/19  08/24/26  Senior   992,500    820,470 
Diligent Corporation +, a  Cash 5.50% + L (1.00% Floor)^^  01/19/18  04/14/22  Senior   7,457,517    7,513,484 
Diligent Corporation +, a  Cash 5.50% + L (1.00% Floor)^^  04/29/16  05/31/24  Senior   22,135,443    22,365,152 
Ellie Mae, Inc. +, a  Cash 3.75% + L^^  05/24/19  04/17/26  Senior   1,786,500    1,740,944 
Envision Healthcare Corporation +, a  Cash 4.50% + L (1.00% Floor)^^  04/27/20  10/10/25  Senior   34,516,628    24,534,419 
Envision Healthcare Corporation +, a  Cash 3.75% + L^  10/25/18  10/10/25  Senior   2,955,000    2,008,174 
Envision Healthcare Corporation +, a  Cash 7.75% + L^  10/11/18  10/11/26  Mezzanine   28,240,877    1 
Explorer Holdings, Inc. +, a  Cash 8.00% + L (0.50% Floor)^  02/04/20  02/04/28  Second Lien   22,645,000    21,533,131 
Femur Buyer, Inc. +, a  Cash 4.50% + L^^  03/26/19  03/05/26  Senior   2,970,000    2,682,905 
Flex Acquisition Company, Inc. +, a  Cash 3.25% + L^  07/30/18  06/29/25  Senior   978,518    924,944 
Flexential Intermediate Corporation +, a  Cash 3.50% + L^^  06/18/19  08/01/24  Senior   1,974,619    1,603,391 
GC EOS Buyer, Inc. +, a  Cash 4.50% + L^  07/18/19  08/01/25  Senior   1,979,849    1,706,382 
Gentiva Health Services, Inc. +, a  Cash 3.25% + L^^  09/18/18  07/02/25  Senior   1,444,118    1,784,537 
GFL Environmental Inc. +, a  Cash 3.00% + L (1.00% Floor)^  12/05/18  05/30/25  Senior   1,889,555    1,835,230 
GHX Ultimate Parent Corporation +, a  Cash 3.25% + L (1.00% Floor)^^  09/17/18  06/22/24  Senior   979,559    948,947 
Gopher Sub, Inc. +, a  Cash 3.00% + L (0.75% Floor)^  03/02/18  02/03/25  Senior   3,058,368    2,938,424 
GTT Communications, Inc. +, a  Cash 2.75% + L^  07/02/18  05/31/25  Senior   4,312,000    3,223,888 
Heartland Dental, LLC +, a  Cash 3.50% + L^  05/15/18  04/30/25  Senior   5,763,049    3,889,833 

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments —

June 30, 2020 (Unaudited) (continued)

 

 

Private Equity Investments (continued)

                 
Direct Investments * (continued)  Acquisition  Maturity  Investment      Fair 
Direct Debt (continued)  Interest  Date  Date  Type  Principal   Value** 
Hexion Inc. +, a  Cash 3.50% + L^^  08/09/19  07/01/26  Senior  $1,386,000   $1,345,577 
Hornblower Sub, LLC +, a  Cash 4.50% + L^^  05/01/19  04/27/25  Senior   948,853    766,199 
Huntsman Holdings, LLC +, a  Cash 5.00% + L (0.75% Floor)^  12/17/18  09/25/24  Senior   1,277,020    1,231,411 
Husky Injection Molding Systems Ltd. +, a  Cash 3.25% + L (1.00% Floor)^^  07/15/19  03/28/25  Senior   983,718    904,204 
Idera, Inc. +, a  Cash 4.50% + L (1.00% Floor)^  12/17/18  06/27/24  Senior   1,276,967    1,236,531 
Infoblox Inc. +, a  Cash 4.50% + L^  11/21/16  11/07/23  Senior   5,129,230    5,171,934 
Iron Mountain Information Management, LLC +, a  Cash 1.75% + L^  04/04/18  01/02/26  Senior   3,656,250    2,081,150 
Kingpin Intermediate Holdings LLC +, a  Cash 3.50% + L (1.00% Floor)^  10/05/18  07/03/24  Senior   1,349,699    1,165,242 
Loire UK Midco 3 Limited +, a  Cash 3.50% + L^^^  01/24/20  01/22/27  Senior   1,400,000    1,352,750 
LTI Holdings, Inc. +, a  Cash 3.50% + L^  10/22/18  09/06/25  Senior   985,000    843,613 
McAfee, LLC +, a  Cash 3.75% + L^^  07/19/19  09/30/24  Senior   493,719    481,067 
McAfee, LLC +, a  Cash 4.50% + L (1.00% Floor)^  02/02/18  09/27/24  Senior   3,361,543    3,288,192 
Messer Industries USA, Inc. +, a  Cash 2.50% + L^^  04/26/19  03/01/26  Senior   1,382,500    1,322,735 
Mitchell International, Inc. +, a  Cash 3.25% + L^  12/21/17  11/29/24  Senior   5,221,764    4,932,805 
MLN US HoldCo LLC +, a  Cash 4.50% + L^  12/07/18  11/30/25  Senior   1,083,500    894,570 
Navicure, Inc. +, a, d  Cash 4.00% + L^^  11/19/19  10/22/26  Senior   1,396,500    1,344,131 
Netsmart, Inc. +, a  Cash 3.75% + L (1.00% Floor)^  07/16/18  04/19/23  Senior   2,262,029    2,180,596 
Netsmart, Inc. +, a  Cash 7.50% + L (1.00% Floor)^^  05/05/16  10/19/23  Second Lien   21,816,000    19,505,549 
Nexstar Broadcasting +, a  Cash 2.75% + L^  10/02/19  09/21/26  Senior   1,440,938    1,371,816 
Northwest Fiber, LLC +, a  Cash 5.50% + L^^  05/21/20  04/30/27  Senior   1,000,000    995,000 
NSM Top Holdings Corp. +, a  Cash 5.25% + L^^  11/26/19  11/16/26  Senior   1,492,527    1,439,243 
NTS Technical Systems +, a  Cash 6.25% + L (1.00% Floor)^  06/19/15  06/12/21  Senior   6,956,612    6,805,521 
OEConnection LLC +, a  Cash 4.00% + L^^  10/28/19  09/25/26  Senior   2,085,109    1,980,854 
Panther BF Aggregator 2 LP +, a  Cash 3.50% + L^  05/14/19  04/30/26  Senior   1,191,000    1,136,411 
Pearl Intermediate Parent, LLC +, a  Cash 2.75% + L^  03/16/18  02/14/25  Senior   3,712,270    3,572,944 
Perforce Software, Inc. +, a  Cash 3.75% + L^^  07/22/19  07/01/26  Senior   1,687,271    1,632,435 
Pet Holdings ULC +, a  Cash 5.50% + L (1.00% Floor)^^  07/08/16  07/05/22  Senior   9,475,849    8,420,702 
PetVet Care Centers, LLC +, a  Cash 3.25% + L^  04/12/19  02/14/25  Senior   1,181,955    1,140,586 
Plano Molding Company, LLC +, a  Cash 7.50% + L (1.00% Floor)^  05/12/15  05/12/21  Senior   4,535,653    2,960,914 
Pluto Acquisition I, Inc. +, a  Cash 5.00% + L^^  08/16/19  06/22/26  Senior   1,485,000    1,425,600 
Pre-Paid Legal Services, Inc. +, a  Cash 3.25% + L^  05/07/19  05/01/25  Senior   1,445,250    1,395,873 
Procera Networks, Inc. +, a  Cash 4.50% + L^^  11/20/18  10/31/25  Senior   1,144,395    1,098,619 
Project Boost Purchaser, LLC +, a  Cash 3.50% + L^^  07/19/19  06/01/26  Senior   1,786,500    1,708,903 
Prometric Holdings, Inc. +, a  Cash 7.50% + L (1.00% Floor)^  01/29/18  01/29/26  Second Lien   13,604,350    11,179,278 
Quintiles IMS Inc. +, a  Cash 2.00% + E (0.50% Floor)##  06/22/18  06/11/25  Senior   3,073,244    2,932,388 
Radiate HoldCo, LLC +, a  Cash 3.00% + L (0.75% Floor)^^  07/16/19  02/01/24  Senior   1,583,833    1,515,744 
Radiology Partners, Inc. +, a  Cash 4.25% + L^^^^  09/11/18  07/09/25  Senior   1,903,933    1,774,627 
Refinitiv US Holdings Inc. +, a  Cash 3.25% + L^  11/19/18  10/01/25  Senior   2,955,000    2,900,377 
Restaurant Technologies, Inc. +, a  Cash 3.25% + L^^  10/26/18  10/01/25  Senior   492,500    455,563 
Rocket Software, Inc. +, a  Cash 4.25% + L^  12/05/18  11/28/25  Senior   1,678,750    1,612,826 
S2P Acquisition Borrower, Inc +, a  Cash 4.00% + L^  10/07/19  08/14/26  Senior   992,500    960,244 
Safe Fleet Holdings LLC +, a, b  Cash 3.00% + L (1.00% Floor)^  03/05/18  02/03/25  Senior   2,900,687    2,699,430 
SCIH Salt Holdings, Inc. +, a  Cash 4.50% + L (1.00% Floor)^^  03/03/20  03/16/27  Senior   1,000,000    981,670 
Shearer's Foods, LLC +, a  Cash 4.25% + L (1.00% Floor)^^  05/17/18  06/30/21  Senior   3,136,245    3,122,709 
Shermco Intermediate Holdings, Inc. +, a  Cash 4.50% + L (1.00% Floor)^  06/05/18  06/05/24  Senior   24,636,579    25,408,554 
Sorenson Communications, LLC +, a  Cash 6.50% + L^^  05/06/19  04/29/24  Senior   822,717    815,519 
Sound Inpatient Physicians, Inc +, a  Cash 3.00% + L^  08/23/18  06/27/25  Senior   1,368,500    1,317,606 
SS&C Technologies, Inc. +, a  Cash 2.25% + L^  12/07/18  04/16/25  Senior   3,251,674    2,157,420 
SSH Group Holdings, Inc. +, a  Cash 4.25% + L^^  09/11/18  07/30/25  Senior   3,446,156    3,213,540 
Star US Bidco, LLC +, a  Cash 4.25% + L (1.00% Floor)^  03/03/20  03/17/27  Senior   1,300,000    1,205,750 
T-Mobile USA, Inc. +, a  Cash 3.00% + L^^  04/28/20  04/01/27  Senior   1,100,000    1,099,313 

 

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments —

June 30, 2020 (Unaudited) (continued)

 

 

Private Equity Investments (continued)                 
Direct Investments * (continued)  Acquisition  Maturity  Investment      Fair 
Direct Debt (continued)  Interest  Date  Date  Type  Principal   Value** 
Telenet Financing USD LLC +, a   Cash 2.00% + L^^^  01/24/20  04/30/28  Senior  $2,400,000   $2,268,000 
The Ultimate Software Group Inc. +, a, d   Cash 4.00% + L (0.75% Floor)^^  06/18/20  05/04/26  Senior   1,000,000    989,930 
TLP Finance Holdings, LLC +, a   Cash 7.50% + L (1.00% Floor)^  02/26/19  02/26/26  Mezzanine   46,374,563    43,981,635 
Utz Quality Foods, LLC +, a   Cash 3.50% + L^  01/16/18  11/14/24  Senior   4,656,000    4,611,766 
VeriFone Systems, Inc. +, a   Cash 4.00% + L^^  09/25/18  08/20/25  Senior   4,649,299    3,929,820 
VS Buyer, LLC +, a   Cash 3.25% + L^  02/19/20  02/28/27  Senior   1,995,000    1,932,656 
West Corporation +, a   Cash 3.50% + L (1.00% Floor)^^  04/20/18  10/10/24  Senior   3,521,000    2,976,750 
WP CityMD Bidco LLC +, a   Cash 4.50% + L (1.00% Floor)^^  09/01/19  08/13/26  Senior   2,985,000    2,948,165 
Zayo Group Holdings, Inc. +, a   Cash 3.00% + L^  02/20/20  03/09/27  Senior   2,892,750    2,751,555 
Total North America (8.87%)                 506,991,139 
                       
Rest of World (0.57%)                      
AI Sirona (Luxembourg) Acquisition S.a.r.l. +, a   Cash 4.25% + L^^^  10/05/18  07/10/25  Senior  $20,368,074   $18,476,396 
AI Sirona (Luxembourg) Acquisition S.a.r.l. +, a   Cash 4.00% + E###  10/05/18  09/29/25  Senior   2,401,128    2,179,279 
AI Sirona (Luxembourg) Acquisition S.a.r.l. +, a   Cash 7.25% + E###  10/11/18  07/10/26  Second Lien   12,553,388    11,458,318 
Total Rest of World (0.57%)                   $32,113,993 
                       
Western Europe (3.15%)                      
AI Convoy (Luxembourg) S.a.r.l. +, a  Cash 3.50% + L (1.00% Floor)^^  01/31/20  01/20/27  Senior  $1,895,250   $1,817,071 
AI Ladder (Luxembourg) Subco S.à.r.l. +, a  Cash 4.50% + L^  08/07/18  07/09/25  Senior   2,299,698    2,098,475 
AI PLEX AcquiCo GmbH +, a  Cash 5.00% + L^^^  08/23/19  07/31/26  Senior   4,969,962    4,419,117 
Aston Finco S.à.r.l. +, a  Cash 4.25% + L^^  11/14/19  10/09/26  Senior   2,793,000    2,673,418 
Aston Finco S.à.r.l. +, a  Cash 8.25% + L^^  10/25/19  10/09/27  Second Lien   36,733,592    32,513,448 
Auris Luxembourg III Sarl +, a  Cash 3.75% + L^  04/04/19  02/27/26  Senior   988,739    888,214 
Autoform Lux S.a.r.l +, a  Cash 3.75% + L^^^  07/22/16  07/21/23  Senior   1,677,395    1,599,061 
Autoform Lux S.a.r.l +, a  Cash 3.75% + E###  07/22/16  07/21/23  Senior   5,051,317    5,146,634 
Bach Finance Limited +, a, d  Cash 3.25% + E##  06/11/20  08/30/24  Senior   1,100,000    1,044,219 
CD&R Firefly Bidco Limited +, a  Cash 4.50% + L^^^  08/31/18  06/23/25  Senior   5,199,152    4,789,415 
CD&R Firefly Bidco Limited +, a  Cash 7.75% + L^^^  06/21/18  06/18/26  Second Lien   26,191,610    23,790,479 
Compass IV Limited +, a  Cash 4.50% + E###  07/06/18  05/09/25  Senior   341,033    188,155 
CTC AcquiCo GmbH +, a  Cash 3.00% + E##  03/29/18  03/07/25  Senior   3,608,360    2,963,662 
EG Finco Limited +, a  Cash 4.00% + L^  05/22/18  02/07/25  Senior   3,900,035    3,679,953 
EG Finco Limited +, a  Cash 4.00% + E##  06/20/18  02/07/25  Senior   1,913,480    1,637,820 
EG Finco Limited +, a  Cash 8.00% + L (1.00% Floor)^^^  05/23/18  04/20/26  Second Lien   1,915,044    1,828,342 
Evergood 4 ApS +, a  Cash 3.25% + E##  02/23/18  02/06/25  Senior   6,249,672    5,229,564 
Genesis Specialist Care Finance UK Limited +, a, d  Cash 5.00% + L (1.00% Floor)^^  03/05/20  03/05/27  Senior   2,194,500    2,083,217 
Grupo Iberica de Congelados, SA +, a  Cash 7.00% + E##  06/28/19  11/28/24  Senior   1,130,295    917,623 
ION Trading Finance Limited +, a  Cash 4.00% + L (1.00% Floor)^^  10/03/18  11/21/24  Senior   4,911,854    4,748,707 
IWH UK Midco Limited +, a  Cash 4.00% + E###  02/28/18  11/28/24  Senior   5,886,679    5,078,246 
Kiwi VFS Sub II S.a.r.l. +, a  Cash 3.25% + E##  08/21/18  07/29/24  Senior   1,151,803    1,013,375 
Lary 4 AB +, a  Cash 3.00% + E#  08/09/16  07/20/23  Senior   10,137,883    9,781,740 
Matador Bidco S.a r.l. +, a  Cash 4.75% + L^^  11/12/19  10/15/26  Senior   2,493,750    2,381,531 
Mehiläinen Yhtiöt Oy +, a  Cash 4.25% + E##  09/10/18  08/11/25  Senior   1,508,647    1,414,094 
Nomad Foods Lux S.a.r.l. +, a  Cash 2.25% + L^  07/02/18  05/15/24  Senior   1,567,498    1,520,230 
Nouryon Finance B.V. +, a  Cash 3.25% + L^  11/14/18  10/01/25  Senior   2,309,171    2,239,895 
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   22,851,495    22,474,974 
PI UK Holdco II Limited +, a  Cash 3.50% + L (1.00% Floor)^  02/15/18  01/03/25  Senior   4,321,728    4,198,129 
Rouge Beachhouse B.V. +, a  Cash 3.75% + E##  10/15/18  07/25/25  Senior   579,174    558,339 
Sapphire Bidco B.V. +, a  Cash 3.25% + E##  05/25/18  05/05/25  Senior   5,827,475    5,165,127 

  

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments —

June 30, 2020 (Unaudited) (continued)

 

 

Private Equity Investments (continued)                 
Direct Investments * (continued)  Acquisition  Maturity  Investment      Fair 
Direct Debt (continued)  Interest  Date  Date  Type  Principal   Value** 
Sigma Bidco B.V. +, a  Cash 3.50% + E#  08/03/18  07/02/25  Senior  $4,786,053   $4,302,843 
Springer Science & Business Media Finance +, a, d  Cash 3.50% + L (1.00% Floor)^  09/25/13  08/15/22  Senior   453,237    1,147,746 
Sunshine Luxembourg VII Sarl +, a  Cash 4.25% + L (1.00 Floor)^^  10/22/19  10/01/26  Senior   1,492,500    1,434,046 
Tahoe Subco 1 Ltd. +, a  Cash 3.50% + L (1.00% Floor)^^  03/20/18  06/13/24  Senior   2,776,568    2,435,929 
TDC A/S +, a  Cash 2.75% + E#  10/22/18  06/04/25  Senior   1,506,866    1,431,044 
Virgin Media Bristol, LLC +, a  Cash 2.50% + L^  02/07/18  01/31/28  Senior   5,486,250    5,267,020 
Zacapa S.a.r.l. +, a  Cash 5.00% + L (0.75% Floor)^^  07/31/18  07/02/25  Senior   1,768,500    1,718,487 
Ziggo Financing Partnership +, a  Cash 2.50% + L^^  02/27/20  04/30/28  Senior   2,500,000    2,361,613 
Total Western Europe (3.15%)                 179,981,002 
Total Direct Debt (13.76%)                $786,040,230 
Total Direct Investments (65.97%)                $3,769,542,265 
                  

  

  

Secondary Investments *, c (7.78%)  Acquisition
Date
  Fair
Value
 
Asia - Pacific (0.02%)        
Baring Asia Private Equity Fund IV, L.P. +, a  11/24/09  $6,941 
Carlyle Japan International Partners II, L.P. +, a  09/30/13   91,085 
CVC Capital Partners Asia Pacific III, L.P. +, a  01/11/13   382,162 
TRG Growth Partnership (Offshore) II, L.P. +, a  08/02/10   116,719 
TRG Growth Partnership (Offshore), L.P. +, a  08/02/10   6,703 
TRG Growth Partnership II, L.P. +, a  07/08/10   342,467 
Total Asia - Pacific (0.02%)      946,077 
         
North America (7.11%)        
Apollo Investment Fund IX, L.P +, a  06/01/17  $7,693,178 
Apollo Investment Fund VII, L.P. +, a  07/01/10   171,731 
Apollo Overseas Partners (Delaware) VII, L.P. +, a  10/01/09   64,680 
Ares PE Extended Value Fund, L.P. +, a  11/14/19   29,280,707 
Bain Capital Fund VIII, L.P. +, a  12/31/15   1,226 
Bain Capital Fund X, L.P. +, a  06/30/11   5,109,355 
Bain Capital IX Co-Investment Fund, L.P. +, a  12/31/15   17,095 
Bain Capital Partners IX, L.P. +, a  12/31/15   93,802 
Bain Capital VIII Co-Investment Fund, L.P. +, a  12/31/15   420 
Bain Capital X Co-Investment Fund, L.P. +, a  06/30/11   1 
Bertram Growth Capital II-A, L.P. +, a  09/30/15   825,459 
Carlyle Partners IV, L.P. +, a  06/30/11   2 
Clayton, Dubilier & Rice Fund VIII, L.P. +, a  03/29/12   2,379,563 
Frazier Healthcare VI, L.P. +, a  06/30/12   204,701 
FS Equity Partners V, L.P. +, a  08/07/12   1,277,111 
Genstar Capital Partners V, L.P. +, a  09/30/15   94,198 
Gridiron Energy Feeder I, L.P. +, a, e  05/15/17   33,975,256 
Gryphon Partners 3.5, L.P. +, a  05/21/13   873,190 
Gryphon Partners IV L.P. +, a  02/08/16   31,454,734 
H.I.G. Bayside Debt & LBO Fund II, L.P. +, a  12/30/10   352,531 
Harvest Partners V, L.P. +, a  09/30/11   3,092 
Harvest Partners VII, L.P. +, a  12/14/15   9,007,128 
Hellman & Friedman Capital Partners VI, L.P. +, a  12/31/12   283,721 
Hellman & Friedman Capital Partners VII, L.P. +, a  06/30/14   3,371,455 
Highstar Capital III Prism Fund, L.P. +, a  07/01/10   15,994 
Insight Venture Partners Continuation Fund, L.P. +, a  09/09/19   42,633,100 
Investcorp Private Equity 2007 Fund, L.P. +, a  03/31/11   15,407 
Investcorp Technology Partners III (Cayman), L.P. +, a  08/19/11   10,948 

 

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments —

June 30, 2020 (Unaudited) (continued)

 

  

Private Equity Investments (continued)       
Secondary Investments *, c (continued)  Acquisition  Fair 
North America (continued)  Date  Value 
Irving Place Capital Investors II, L.P. +, a  03/22/10  $3,298 
Lee Equity Partners II, L.P. +, a  06/30/17   3,935,968 
Lee Equity Partners Realization Fund, L.P. +, a  06/30/17   18,715,859 
Lightyear Fund II, L.P. +, a  09/30/13   437,444 
Madison Dearborn Capital Partners V, L.P. +, a  01/03/12   66,864 
MidOcean Partners III, L.P. +, a  06/30/11   384,772 
Monomoy Capital Partners II, L.P. +, a  09/30/15   951,236 
Northgate Growth Fund, L.P. +, a  12/20/19   417,000 
NVP VIII PG, L.P. +, a, d  05/31/19   25,267,605 
Oak Investment Partners XII, L.P. +, a  06/28/12   606,195 
Palladium Equity Partners III, L.P. +, a  08/02/10   9,543 
Pamlico Capital GP II, LLC +, a  03/31/14   3,497 
Pamlico Capital II, L.P. +, a  03/31/14   1 
Providence Equity Partners IV, L.P. +, a  06/30/11   617 
Providence Equity Partners V, L.P. +, a  06/30/11   3,994 
Providence Equity Partners VI-A, L.P. +, a  06/30/13   4,634,476 
Providence Equity Partners VII-A, L.P. +, a  06/30/13   2,018,819 
Revelstoke Single Asset Fund I, L.P. +, a  11/20/19   49,586,219 
Silver Lake Partners II, L.P. +, a  06/30/14   1,063 
Silver Lake Partners III, L.P. +, a  06/30/10   2,202,477 
Silver Lake Partners V, L.P. +, a  03/31/17   32,563,977 
Silver Lake Sumeru Fund, L.P. +, a  12/18/09   109,311 
SL SPV-1, L.P. +, a  12/01/17   15,400,020 
SL SPV-2, L.P. +, a  05/01/19   5,661,251 
Sun Capital Partners V, L.P. +, a  09/30/13   5,407,988 
TA Atlantic & Pacific VI, L.P. +, a  09/30/15   183,945 
TA X, L.P. +, a  09/30/15   378 
TA XI, L.P. +, a  09/30/15   5,301,080 
TCV VI, L.P. +, a  09/30/13   496,547 
TCV VII (A), L.P. +, a  09/30/13   4,909,621 
TorQuest Partners Fund (U.S.) II, L.P. +, a  09/30/15   122,872 
TPG Partners V, L.P. +, a  07/11/11   81,582 
TPG Partners VI, L.P. +, a  07/01/10   4,722,801 
Tudor Ventures III, L.P. +, a  12/31/12   88,586 
Vistria Fund III, LP +, a  06/19/19   147,536 
Warburg Pincus Private Equity X, L.P. +, a  09/28/12   2,043,694 
Welsh, Carson, Anderson & Stowe XII, L.P. +, a, d  12/31/18   50,603,712 
Total North America (7.11%)      406,301,633 
         
Western Europe (0.65%)        
3i Eurofund Vb, L.P. +, a  09/30/09   117,043 
3i Growth Capital B, L.P. +, a  10/01/14   64,566 
Abingworth Bioventures III, L.P. +, a  09/30/15   2,904 
Abingworth Bioventures V Co-Investment Growth Equity Fund, L.P. +, a  06/30/12   260,026 
Abingworth Bioventures V, L.P. +, a  06/30/12   216,753 
Advent International GPE VI, L.P. +, a  09/30/10   546,861 
Apax Europe VI - A, L.P. +, a  07/01/11   102,784 
Apax Europe VII - B, L.P. +, a  04/30/11   20,814 
Astorg V FCPR +, a  09/30/15   1,007,111 
Astorg VI, FCPI +, a, e  06/30/16   10,455,911 
BC European Capital IX, L.P. +, a  09/30/14   4,189,941 
Carlyle Europe Partners II, L.P. +, a  12/28/12   20,940 
Carlyle Europe Partners III, L.P. +, a  12/28/12   1,093,491 
CCP IX L.P. No.2 +, a  09/30/14   759,238 
CVC European Equity Partners V, L.P. +, a  12/28/12   384,410 

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments —

June 30, 2020 (Unaudited) (continued)

 

  

Private Equity Investments (continued)       
Secondary Investments *, c (continued)  Acquisition  Fair 
Western Europe (continued)  Date  Value 
ESP Golden Bear Europe Fund +, a  12/31/16  $11,294,401 
Galileo III FCPR +, a  09/30/15   31,807 
Graphite Capital Partners VII Top-Up +, a  09/30/15   65,062 
Graphite Capital Partners VII, L.P. +, a  09/30/15   332,702 
Indigo Capital V, L.P. +, a  09/30/15   99,621 
Industri Kapital 2000, L.P. +, a  09/30/15   1,376 
Italian Private Equity Fund IV, L.P. +, a  01/29/16   14,431 
KKR European Fund III, L.P. +, a  11/01/10   379,406 
Montagu III, L.P. +, a  12/09/09   1 
PAI Europe V +, a  09/30/14   44,051 
Permira Europe II, L.P. +, a  11/29/13   18,664 
Permira Europe III, L.P. +, a  09/30/13   30,343 
Permira IV, L.P. +, a  09/30/13   3,355,647 
Riverside Europe Fund IV, L.P. +, a  09/30/14   1,115,580 
Terra Firma Capital Partners III, L.P. +, a  09/30/13   1,436,004 
Total Western Europe (0.65%)      37,461,889 
Total Secondary Investments (7.78%)     $444,709,599 
         
Primary Investments *, c (12.52%)        
Asia - Pacific (1.14%)        
Baring Asia Private Equity Fund V, L.P. +, a  12/01/10   3,626,480 
BGH Capital Fund I +, a  03/01/18   1,909,181 
CPEChina Fund III, L.P. +, a  03/28/18   13,258,404 
Hony Capital Fund VIII, L.P. +, a  10/30/15   7,835,142 
Hony Capital Partners V, L.P. +, a  12/15/11   6,538,093 
J-STAR No.4-C, L.P. +, a  08/02/19   1,547,111 
KKR Asian Fund IV SCSp +, a, f  05/29/20    
Primavera Capital Fund III L.P. +, a  05/09/18   6,919,104 
Southern Capital Fund IV L.P. +, a  01/26/18   1,055,249 
The Baring Asia Private Equity Fund VII, L.P. +, a  07/10/18   2,529,495 
TPG Asia VII (B), L.P. +, a  12/07/18   9,253,580 
Trustbridge Partners VI, L.P. +, a  04/12/18   10,946,437 
Total Asia - Pacific (1.14%)      65,418,276 
         
North America (7.51%)        
Advent Global Technology, L.P. +, a  06/25/19   310,470 
AEA Investors Fund VII L.P. +, a  02/08/19   400,726 
American Industrial Partners Capital Fund VII, L.P. +, a  03/29/19   600,573 
Apollo Investment Fund VIII, L.P. +, a  06/28/13   7,508,480 
Ares Corporate Opportunities Fund IV, L.P. +, a  04/19/12   6,151,760 
Ares Corporate Opportunities Fund V, L.P. +, a  12/28/15   7,430,481 
Ares Corporate Opportunities Fund VI, L.P. +, a, f  06/02/20    
Avista Capital Partners II, L.P. +, a  03/15/10   124,609 
Avista Capital Partners III, L.P. +, a  10/03/11   95,321 
Bain Capital Fund XII, L.P. +, a  06/30/17   8,139,587 
Berkshire Fund IX, L.P. +, a  03/18/16   7,029,237 
Caltius Partners V-A, L.P. +, a  12/02/14   5,813,029 
Carlyle Partners VII, L.P. +, a  11/29/17   18,226,026 
Clayton Dubilier & Rice Fund IX, L.P. +, a  07/31/13   6,643,910 
Clayton, Dubilier & Rice Fund XI, L.P. +, a, f  05/15/20    
Clearlake Capital Partners V, L.P. +, a  12/15/17   26,895,241 
Clearlake Capital Partners VI, L.P. +, a  12/15/19   1,560,142 
Crescent Mezzanine Partners VI, L.P. +, a  03/30/12   1,446,651 
Genstar Capital Partners IX, L.P. +, a, e  02/21/19   3,796,147 
Genstar Capital Partners VI, L.P. +, a  09/01/12   3,447,958 

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments —

June 30, 2020 (Unaudited) (continued)

 

  

Private Equity Investments (continued)       
Primary Investments *, c (continued)  Acquisition  Fair 
North America (continued)  Date  Value 
Genstar Capital Partners VII, L.P. +, a  06/26/15  $9,498,876 
Genstar Capital Partners VIII, L.P. +, a  03/23/17   23,159,424 
GoldPoint Mezzanine Partners IV, L.P. +, a  12/30/15   10,064,060 
Green Equity Investors Side VIII, L.P. +, a, f  10/18/19    
Gryphon Partners V, L.P. +, a  02/23/18   6,733,616 
Harvest Partners VIII, L.P. +, a  12/19/18   7,991,697 
Insight Venture Partners X, L.P. +, a  07/06/18   8,222,119 
Insight Venture Partners XI, L.P. +, a  12/17/19   688,417 
KKR Americas Fund XII L.P. +, a  01/31/18   12,712,713 
KKR North America Fund XI, L.P. +, a  02/01/12   7,811,707 
Kleiner Perkins Caufield & Byers XIX LLC +, a  03/05/20   360,000 
Kohlberg TE Investors IX, L.P. +, a, f  12/20/19    
Kohlberg TE Investors VII, L.P. +, a  09/15/11   3,392,220 
Kohlberg TE Investors VIII, L.P. +, a  08/04/16   18,267,204 
Lee Equity Partners Realization Fund Captive AIV, L.P. +, a, f  05/31/19    
Leeds Equity Partners VI, L.P. +, a  11/25/16   13,372,181 
Lerer Hippeau Select Fund III, LP +, a  12/20/19   1,111,669 
Lerer Hippeau VII, LP +, a  12/20/19   197,587 
Madison Dearborn Capital Partners VIII, L.P. +, a  03/20/20    
Nautic Partners IX-A, L.P. +, a  03/12/19   859,489 
Nautic Partners VII-A, L.P. +, a  06/27/14   1,838,609 
New Enterprise Associates 14, L.P. +, a  05/04/12   6,276,823 
New Enterprise Associates 17, L.P. +, a  06/06/19   2,027,219 
New Mountain Capital V, L.P. +, a  06/29/17   21,650,896 
NexPhase Capital Fund III-A, LP +, a  09/01/16   22,341,568 
Oak Hill Capital Partners IV, L.P. +, a  04/28/17   20,725,041 
Oak Hill Capital Partners V, L.P. +, a  12/21/18   2,305,250 
Pamlico Capital V, L.P. +, a, f  02/03/20    
PennantPark Credit Opportunities Fund II, L.P. +, a  08/03/12   8,958,388 
Silver Lake Partners IV, L.P. +, a  07/30/12   12,679,654 
Silver Lake Partners VI, L.P. +, a, f  06/04/20    
Sumeru Equity Partners Fund, L.P. +, a  04/27/15   4,494,558 
TA XIII-B, L.P. +, a  05/02/19   1,882,901 
TCV X, L.P. +, a  08/31/18   3,820,101 
Thompson Street Capital Partners IV, L.P. +, a  12/10/15   9,537,324 
Thompson Street Capital Partners V, L.P. +, a  05/04/18   3,430,041 
TPG Partners VII, L.P. +, a  03/01/16   14,581,253 
TPG Partners VIII, L.P. +, a  01/31/19   677,826 
Trident VII, L.P. +, a  09/22/16   21,818,504 
Trident VIII, L.P. +, a  04/05/19   1,434,275 
Vista Equity Partners Fund VII, L.P. +, a  08/31/18   4,465,765 
Vistria Fund II, L.P. +, a, e  12/19/17   9,611,201 
Vistria Fund III, LP +, a  06/19/19   147,537 
Warburg Pincus Global Growth, L.P. +, a  11/20/18   2,134,786 
Welsh, Carson, Anderson & Stowe XII, L.P. +, a, d  12/19/14   12,886,687 
Welsh, Carson, Anderson & Stowe XIII, L.P. +, a  07/25/18   710,122 
Windjammer Senior Equity Fund IV, L.P. +, a  02/06/13   8,852,026 
Total North America (7.51%)      429,351,682 
         
Rest of World (0.59%)        
Advent Latin American Private Equity Fund VI-H L.P. +, a  10/17/14   6,157,019 
Altra Private Equity Fund II, L.P. +, a  12/07/12   1,953,890 
Patria - Brazilian Private Equity Fund IV, L.P. +, a  06/30/11   5,783,036 

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments —

June 30, 2020 (Unaudited) (continued)

 

 

Private Equity Investments (continued)       
Primary Investments *, c (continued)   Acquisition  Fair 
Rest of World (continued)  Date  Value 
Polish Enterprise Fund VIII, L.P. +, a  09/15/17  $19,569,303 
Total Rest of World (0.59%)      33,463,248 
         
Western Europe (3.28%)        
Advent International GPE IX-C, L.P. +, a  05/31/19   4,989,828 
Advent International GPE VII-B, L.P. +, a  07/01/12   7,802,269 
Advent International GPE VIII-C, L.P +, a  03/22/16   10,090,785 
Apax X USD L.P. +, a  07/16/19   1 
Axcel VI K/S +, a, f  02/21/20    
Bain Capital Europe Fund IV, L.P. +, a  09/01/14   5,685,819 
CapVest Equity Partners III B, L.P. +, a  08/30/13   14,550,552 
Capvis Equity V L.P. +, a  01/17/18   9,322,800 
Carlyle Europe Partners IV, L.P. +, a  08/27/13   1,615,670 
Carlyle Europe Partners V, L.P. +, a  04/23/18   1,200,164 
CVC Capital Partners VI (A) L.P. +, a  07/05/13   8,741,913 
CVC Capital Partners VIII, L.P. +, a, f  06/19/20    
EQT IX, L.P. (USD) +, a, f  05/15/20    
EQT Mid-Market (No.1) Feeder L.P. +, a  07/01/16   18,268,317 
EQT VI (No.1), L.P. +, a  07/01/11   1,529,771 
Gilde Buy-Out Fund VI C.V. +, a  06/28/19    
Graphite Capital Partners IX L.P. +, a  04/11/18   1,021,740 
Hg Saturn I L.P. +, a  06/28/18   17,643,226 
HgCapital 8 L.P. +, a, e  12/19/16   11,344,428 
HgCapital Mercury 2 +, a  02/15/17   6,266,520 
Index Ventures Growth III (Jersey) L.P. +, a  03/18/15   21,205,692 
KKR European Fund V (EUR) SCSp +, a  11/05/18   5,563,437 
Nordic Capital IX, L.P. +, a  07/18/17   19,314,858 
PAI Europe VI-1, L.P. +, a  03/12/15   8,247,920 
Permira VII L.P. +, a  06/21/19   4,502,038 
Sixth Cinven Fund (No.3) L.P. +, a  05/01/16   5,171,237 
The Seventh Cinven Fund, L.P. +, a  04/16/19   3,096,000 
Total Western Europe (3.28%)       187,174,985 
Total Primary Investments (12.52%)     $715,408,191 
         
Total Private Equity Investments (Cost $4,193,042,260)(86.27%)     $4,929,660,055 
         
Total Investments (Cost $4,320,918,140)(88.65%)      5,065,777,162 
         
Other Assets in Excess of Liabilities (11.35%)       648,821,901 
         
Net Assets (100.00%)     $5,714,599,063 

  

* 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, 2020 (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, 2020 was 0.16%.
 
^^ 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, 2020 was 0.30%.
 
^^^ 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, 2020 was 0.37%.
 
^^^^ The interest rate on these loans is subject to the greater of a LIBOR floor or 12 month LIBOR plus a base rate. The 12 month LIBOR as of June 30, 2020 was 0.55%.
 
# As of June 30, 2020, 1 month EURIBOR was -0.51%.
 
## As of June 30, 2020, 3 month EURIBOR was -0.42%.
 
### As of June 30, 2020, 6 month EURIBOR was -0.31%.
 
+ The fair value of the investment was determined using significant unobservable inputs.
 
As of June 30, 2020, 1 month Bank Bill Swap Rate was 0.09%.
 
†† As of June 30, 2020, 3 month Bank Bill Swap Rate was 0.10%.

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments —

June 30, 2020 (Unaudited) (continued)

 

  

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 June 30, 2020 was $4,929,660,055, or 86.27% of net assets. As of June 30, 2020, the aggregate cost of each investment restricted to resale was $22,381,085, $10,621,500, $27,897,888, $102,112, $38,102,078, $2,204,591, $14,353,176, $3,600,295, $6,753,475, $2,630,127, $20,000,000, $73,500,000, $3,483,944, $11,478,466, $22,932,000, $11,862,703, $10,085, $11,587,190, $1,226,349, $36,322,745, $35,274,427, $4,168,272, $17,127,003, $27,234,802, $2,887,500, $8,571,126, $100,000,000, $11,905,932, $38,637,768, $100,087,057, $56,959,319, $35,134,908, $3,457,439, $82,017,309, $87,093, $9,135,720, $2,628,131, $78,329,340, $317,827, $172,633, $37,921,967, $5,000,000, $473,334, $2,899,729, $23,178,823, $78,652,850, $45,161,442, $32,102,865, $15,452,333, $6,739,319, $1,095,000, $52,454,049, $39,287,856, $2,817,098, $28,417,946, $14,872,000, $54,969,200, $3,286,787, $81,002,756, $4,878,849, $4,632,829, $9,757,979, $26,854,553, $6,939,071, $17,510,132, $69,246,328, $9,500,725, $2,823,797, $3,792,769, $27,377,030, $114,301, $89,101,353, $378,368, $86,113,676, $22,730,727, $27,818,080, $14,672,982, $53,940,376, $88,276,348, $10,685,164, $1,142,031, $18,777,316, $6,058,452, $3,081,671, $393,923, $288,509, $662,069, $9,986,562, $92,759,254, $48,949,162, $21,615,986, $17,052,864, $17,052,864, $3,373,262, $25,888,028, $11,094,869, $7,793, $1,063,586, $23,873,383, $6,274,935, $18,798,388, $1, $12,156,155, $6,915,428, $12,811,375, $7,716,106, $31,850,693, $1,284,699, $59,185, $154,148, $1,805,850, $4,790,573, $6,680,793, $1,474,566, $1,084,075, $1,094,612, $17,063,327, $1,414,030, $1,185,949, $1,276,216, $1,123,159, $1,705,725, $67,963,027, $2,427,130, $4,849,746, $1,368,079, $2,469,544, $20,335,000, $988,666, $1,467,952, $5,843,063, $996,823, $3,035,906, $8,195,934, $9,900,000, $983,068, $1,461,687, $984,045, $484,305, $1,616,214, $1,675,726, $2,862,146, $27,328,976, $0, $1,229,305, $1,494,809, $1,960,200, $1,492,823, $990,253, $1,343,766, $1,998,417, $1,751,757, $988,029, $7,509,611, $22,140,641, $1,778,816, $34,648,120, $2,949,161, $27,872,248, $22,208,384, $2,945,008, $976,666, $1,869,076, $1,952,915, $1,830,550, $1,871,018, $976,024, $3,071,520, $4,296,010, $4,315,648, $1,373,666, $944,902, $1,272,112, $954,228, $1,274,562, $5,129,230, $2,165,445, $1,348,472, $1,400,000, $981,135, $490,626, $3,366,040, $1,379,570, $5,246,028, $1,081,305, $1,391,819, $2,256,133, $21,816,000, $1,434,417, $962,500, $1,478,633, $6,956,612, $2,075,546, $1,180,761, $3,713,530, $1,679,807, $9,475,849, $1,148,262, $4,699,289, $1,471,714, $1,430,273, $1,139,797, $1,776,844, $14,076,650, $3,073,347, $1,564,675, $1,890,775, $2,901,237, $491,529, $1,671,966, $987,987, $2,903,750, $990,254, $3,160,907, $24,898,055, $796,493, $1,365,903, $2,259,444, $3,432,392, $1,287,344, $1,083,500, $2,394,053, $985,000, $45,682,945, $4,664,144, $4,612,005, $1,995,000, $3,524,925, $2,958,078, $2,885,748, $20,207,048, $2,294,091, $12,451,392, $1,886,133, $2,246,577, $4,491,886, $2,767,122, $35,698,302, $979,765, $1,677,395, $5,099,008, $1,195,575, $5,179,199, $26,295,339, $229,648, $3,425,508, $3,905,783, $1,797,846, $1,930,262, $5,931,239, $2,162,689, $1,001,404, $4,902,637, $5,895,619, $1,139,537, $10,137,883, $2,470,672, $1,502,913, $1,564,816, $2,300,025, $23,134,181, $4,354,616, $579,174, $5,827,475, $4,618,869, $618,411, $1,485,655, $2,779,085, $1,498,069, $5,489,943, $1,754,906, $2,500,000, $10,380, $131,175, $1,460,696, $146,326, $53,395, $533,034, $8,507,329, $383,447, $40,591, $29,257,798, $40,325, $451,287, $85,578, $320,338, $598, $1, $57,235, $2, $2, $1, $1,158,141, $1, $25,698,025, $1, $20,026,979, $1, $1, $9,145,379, $303, $1, $162,146, $42,685,090, $1, $1, $39,077, $3,391,325, $7,549,716, $4,361,621, $3, $1,672, $722,473, $417,000, $24,692,299, $1,376,417, $1, $1, $1, $8, $428,308, $8,018,850, $385,672, $40,745,839, $1, $4, $29,625,539, $1, $11,934,282, $4,658,933, $19,793,748, $16,342, $88,657, $1, $299,644, $1, $969,555, $1,171,049, $3,352,236, $803,341, $147,536, $1, $37,416,327, $3, $1, $1, $922,532, $173,570, $38,325, $182,963, $332,525, $622,683, $8,204,291, $1,035,947, $107,727, $3,062,954, $3,322,997, $1, $1, $1, $57,806, $312,319, $181,332, $1, $1, $799, $229, $1, $101,953, $390,786, $3,067,983, $823,313, $1, $2,649,764, $2,827,305, $12,977,671, $8,792,949, $7,972,380, $1,945,778, $0, $6,825,728, $1,466,441, $2,618,671, $10,386,929, $8,343,232, $382,850, $446,552, $900,677, $4,852,317, $1,452,538, $7,819,962, $0, $219,478, $1,503,503, $9,293,166, $6,160,810, $4,479,945, $19,672,039, $2,787,683, $0, $18,274,054, $1,560,142, $651,243, $3,946,439, $1, $3,297,831, $17,513,851, $8,318,642, $0, $6,568,645, $8,371,127, $7,051,452, $750,000, $13,124,995, $1,267,582, $360,000, $0, $39,978, $18,919,335, $0, $11,475,843, $1,125,000, $225,000, $1, $952,160, $1, $538,729, $1,995,000, $18,945,100, $15,690,328, $17,946,089, $3,363,565, $0, $5,697,133, $4,426,453, $0, $755,486, $2,250,000, $3,793,000, $5,703,718, $3,768,895, $11,433,847, $990,659, $18,344,898, $1,434,275, $5,003,810, $9,213,244, $147,537, $2,290,000, $5,768,315, $1,438,429, $4,382,859, $5,721,153, $2,814,520, $4,309,864, $18,139,087, $5,512,501, $1,171,267, $9,449,999, $1, $0, $3,974,658, $3,251,780, $11,128,865, $1,475,210, $1,529,456, $4,173,423, $0, $0, $15,036,141, $1, $540,645, $1,567,479, $14,272,749, $12,686,584, $2,714,805, $6,650,174, $6,792,341, $15,851,807, $5,731,379, $4,749,351, $4,911,790 and $3,191,536, respectively, totaling $4,193,042,260.
   
b Represents an affiliated issuer.
   
c Investment does not issue shares.
   
d Security or a portion thereof is unsettled at June 30, 2020.
   
e Non-income producing.
   
f Investment 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, 2020 (Unaudited) (continued)

 

    

A summary of outstanding financial instruments at June 30, 2020 is as follows:

 

Forward Foreign Currency Contracts

 

Settlement Date  Counterparty   Currency
Purchased
   Currency
Sold
   Value   Unrealized
Appreciation
(Depreciation)
 
September 23, 2020   Barclays   $70,736,498   £56,900,000   $70,342,617   $393,881 
September 23, 2020   Barclays   $70,580,836   £57,000,000   $70,466,242   $114,594 

September 23, 2020    Barclays   $70,455,303   £56,900,000   $70,342,617   $112,686 
September 23, 2020    Barclays   $87,152,060   77,500,000   $87,166,647   $(14,587)
September 23, 2020    Barclays   $86,939,795   77,500,000   $87,166,647   $(226,852)
September 23, 2020    Barclays   $86,939,175   77,500,000   $87,166,647   $(227,472)
September 23, 2020    Barclays   $86,939,020   77,500,000   $87,166,647   $(227,627)
September 23, 2020    Barclays   $86,938,245   77,500,000   $87,166,647   $(228,402)
August 19, 2020    Barclays   $97,822,013   88,900,000   $99,922,124   $(2,100,111)
August 19, 2020    Bank of America   $97,815,870   88,900,000   $99,922,124   $(2,106,254)
                        $(4,510,144)

 

Legend:

 
 
£ - British Pound
 
- Euro
 
BBSY - Bank Bill Swap Rate
 
E - EURIBOR
 
L - LIBOR
 
PIK - Payment-in-kind
     

  

 

 

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, 2020.

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”).

 

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 of Managers of the Fund (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 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 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 that 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.

 

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 June 30, 2020:

 

Investments  Level 1   Level 2   Level 3   Total 
Common Stocks  $136,117,107   $   $   $136,117,107 
Direct Investments:                    
Direct Equity   59,601,906    94,228,549    2,829,671,580    2,983,502,035 
Direct Debt           786,040,230    786,040,230 
Total Direct Investments  $59,601,906   $94,228,549   $3,615,711,810   $3,769,542,265 
Secondary Investments           444,709,599    444,709,599 
Primary Investments           715,408,191    715,408,191 
Total Investments  $195,719,013   $94,228,549   $4,775,829,600   $5,065,777,162 
Other Financial Instruments                    
Assets                    
Foreign Currency Exchange Contracts  $621,161   $   $   $621,161 
Total Assets  $621,161   $   $   $621,161 
Liabilities                    
Foreign Currency Exchange Contracts  $(5,131,305)  $   $   $(5,131,305)
Total Liabilities  $(5,131,305)  $   $   $(5,131,305)
Net depreciation on Foreign Currency Exchange Contracts  $(4,510,144)  $   $   $(4,510,144)
Total Investments net of Foreign Currency Exchange Contracts  $191,208,869   $94,228,549   $4,775,829,600   $5,061,267,018 

 

 

The following is a reconciliation of the amount of the account balances on April 1, 2020 and June 30, 2020 of those investments in which significant unobservable inputs (Level 3) were used in determining value:

 

  

Balance

as of

April 1,

2020

 

 

 

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, 2020

 
Direct Investments:                         
Direct Equity Investments  $2,527,297,097  $125,780,606  $301,655,509  $88,667,773  $(213,729,405) $-  $-  $2,829,671,580 
Direct Debt Investments   746,578,424   860,602   66,494,189   43,876,082   (72,125,229)  356,162   -   786,040,230 
Total Direct Investments*  $3,273,875,521  $126,641,208  $368,149,698  $132,543,855  $(285,854,634) $356,162  $-  $3,615,711,810 
Secondary Investments*   404,072,576   (88,332)  35,288,807   11,915,688   (6,479,140)  -   -   444,709,599 
Primary Investments*   574,782,992   (40,078)  85,972,797   59,276,380   (4,583,900)  -   -   715,408,191 
Total  $4,252,731,089  $126,512,798  $489,411,302  $203,735,923  $(296,917,674) $356,162  $-  $4,775,829,600 

 

 

 

*For the purposes of the tables above: (i) “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, (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, and “Secondary Investments” are single or portfolios of assets acquired on the secondary market. However, “Secondary Investments” are generally understood to mean Private Equity Fund Investments 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.

 

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 levels of the fair value hierarchy are reported at the beginning of the reporting period in which they occur. For the period ended June 30, 2020, there were no transfers between levels.

 

The amount of the net change in unrealized appreciation/(depreciation) for the three months ended June 30, 2020 relating to investments in Level 3 assets still held at June 30, 2020 is $584,095,583.

 

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, 2020:

 

Type of Security 

Fair Value at

June 30, 2020 (000’s)*

  

Valuation

Technique(s)

  Unobservable Input 

Range

(weighted average)

 
Direct Investments:              
 Direct Equity  $4,961   Exit price  Recent transaction price   n/a 
    2,685,137   Market comparable companies  Enterprise value to EBITDA multiple   5.25x - 20.20x (13.92x) 
    59,784   Discounted cash flow  Discount factor   9.50% - 15.20% (12.99%) 
    45,145   Recent financing/transaction  Recent transaction price   n/a 
    35,792   Reported fair value  Reported fair value   n/a 
    951   Market comparable companies  Enterprise value to sales multiple   

0.70x - 0.70x

(0.70x)

 
 Direct Debt  $337,768   Broker quotes  Indicative quotes for an inactive market   n/a 
    450,767   Discounted cash flow  Discount factor   0.00% - 63.73% (10.49%) 
Primary and Secondary
Investments
  $1,141,602   Adjusted reported net asset value  Reported net asset value   n/a 
    18,516   Adjusted reported net asset value  Fair value adjustments   n/a 

 

*Level 3 fair value includes accrued interest.

 

Level 3 Direct Equity Investments valued using an unobservable input factor are directly affected by a change in that factor. For Level 3 Direct Debt Investments, the Fund estimates fair value through the use of earnings and multiples analysis or a discounted cash flows analysis 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 significantly lower or higher fair value measurements.

  

 

 

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 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, 2020 to June 30, 2020, the Fund entered into 18 long/short forward foreign currency exchange contracts. The Fund had $(186,165) in net realized losses and $(11,318,332) change in net unrealized appreciation (depreciation) on forward foreign currency contracts. The outstanding forward foreign currency exchange contract amounts at June 30, 2020 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” with the Fund if the 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 portfolio companies as of June 30, 2020:

 

   Shares/Principal as of June 30, 2020  Fair Value as of March 31, 2020  Gross Additions(1)  Gross Reductions(2)  Realized Gains/Losses  Change in Unrealized Gains (Losses)  Fair Value as of June 30, 2020  Affiliated Income/Accretion of Discount 
Non-Controlled Affiliates                         
AAVAS Financiers Limited   5,713,047  $82,170,894  $-  $-  $-  $8,677,383  $90,848,277  $- 
Astorg Co-Invest SGG, FCPI (3)   -   25,870,794   4,585,929   -   -   13,174,119   43,630,842   - 
Camelia Investment 1 Limited   6,768,704,353   130,581,199   -   -   -   17,090,821   147,672,020   - 
Confluent Health, LLC   27,260   23,208,670   34,390   -   -   4,109,205   27,352,265   - 
ECP Holding Company, LLC(4)   -   26,040,248   -   (44,580,028)  35,880,028   (17,340,248)  -   - 
ECP Parent, LLC   100,000,000   95,513,500   -   -   -   4,486,500   100,000,000   - 
EnfraGen, LLC   37,786   38,787,941   16,910   (23,750)  -   1,371,268   40,152,369   - 
EQT Jaguar Co-Investment SCSp(3)   -   47,448,633   -   -   -   5,861,638   53,310,271   - 
Huntress Co-Investment L.P., 1(3)   -   49,613,325   -   -   -   3,194,402   52,807,727   - 
Luxembourg Investment Company 285 S.à.r.l(5)   14,865,773   36,630,514   -   -   -   6,483,736   43,114,250   - 
Luxembourg Investment Company 293 S.à.r.l.   10,752,136   30,686,603   55,985   (55,986)  (5,054)  5,965,577   36,647,125   - 
Luxembourg Investment Company 314 S.à.r.l(5)   192,000   1   -   -   -   -   1   - 
MHS Acquisition Holdings, LLC   34,242   450,577   -   -   -   72,338   522,915   - 
MHS Blocker Purchaser L.P.(3)   -   30,494,901   -   -   -   9,936,515   40,431,416   - 
Murra Warra Asset Hold Trust   13,186,543   14,009,086   -   -   -   4,500,098   18,509,184   - 
Murra Warra Project Hold Trust   429,366   3,502,274   -   -   -   1,125,021   4,627,295   - 
OHCP IV SF COI, L.P.(3)   -   16,819,852   -   -   -   8,104,175   24,924,027   - 
Onecall Holdings, L.P.(3)   -   71,681,769   -   -   -   26,609,439   98,291,208   - 
PG BRPC Investment, LLC   32,079   31,440,647   -   -   -   4,457,098   35,897,745   - 
PG Lion Management Warehouse S.C.S(3)(5)   -   944,704   -   -   -   295,612   1,240,316   - 
Polyusus Lux XVI S.a.r.l.   289,102,341   24,494,283   -   -   -   (4,785,286)  19,708,997   - 

Quadriga Capital IV

Investment Holding II L.P.(3)

   -   30,420,817   -   -   -   4,985,091   35,405,908   - 
Safe Fleet Holdings LLC(6)   2,900,687   2,497,087   334   (27,313)  65   229,257   2,699,430   42,834 
SnackTime PG Holdings, Inc.   12   53,794,557   -   -   -   22,867,912   76,662,469   - 
Total Non-Controlled Affiliates  $867,102,876  $4,693,548  $(44,687,077) $35,875,039  $131,471,671  $994,456,057  $42,834

 

 

 

(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)Investment was exited during the period ended June 30, 2020.
(5)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.
(6)This investment is associated with OHCP IV SF COI, L.P.

 

Subsequent Event

 

On July 13, 2020, the Board approved a Plan of Reorganization, which contemplates the reorganization of Partners Group Private Income Opportunities, LLC (the “Acquired Fund,” and together with the Fund, the “Funds”) into the Fund. The reorganization is expected to take effect on or about November 1, 2020, subject to the approval of the Acquired Fund’s shareholders and the satisfaction of applicable regulatory requirements and other customary closing conditions. The reorganization does not require the approval of the Fund's unitholders.

 

After considering the recommendation of the Adviser, the Board concluded that the reorganization would be in the best interests of the Fund and its unitholders and that the value of the unitholders' interests will not be diluted as a result of the reorganization. It is currently anticipated that the reorganization will be effected on a tax-fee basis for federal income tax purposes.