NPORT-EX 2 fp0062673_nportex.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 —

December 31, 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 December 31, 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 — 

December 31, 2020 (Unaudited) 

 

 

   Industry 

Acquisition

Date

   Shares  

Fair

Value

 
Common Stocks (2.34%)                
Asia - Pacific (0.03%)                
APA Group  Utilities  02/11/16   264,773   $1,969,437 
Total Asia - Pacific (0.03%)              1,969,437 
North America (1.05%)                
American Tower Corp.  Communication  05/29/20   15,397    3,453,547 
American Water Works Co., Inc.  Utilities  02/10/16   45,436    6,968,974 
Ares Capital Corp.  Diversified Financial Services  02/10/16   284,324    4,802,232 
Ares Management Corp.  Diversified Financial Services  06/28/19   60,481    2,846,236 
Atmos Energy Corp.  Utilities  02/10/16   63,856    6,091,863 
Blackstone Group, Inc.  Diversified Financial Services  07/12/19   42,020    2,723,316 
Canadian National Railway Co.  Transportation  05/14/19   39,645    4,346,753 
CMS Energy Corp.  Utilities  11/01/19   45,505    2,775,805 
Crown Castle International Corp.  Communication  02/10/16   28,327    4,507,676 
Datadog, Inc.  Software  12/10/20   7,542    742,284 
Enbridge, Inc.  Utilities  02/10/16   66,020    2,107,618 
Equinix Inc  Diversified Financial Services  07/31/20   3,067    2,188,427 
Fortis Inc.  Utilities  12/18/17   67,200    2,737,656 
HarbourVest Global Private Equity  Diversified Financial Services  12/21/18   113,782    3,013,152 
JFrog Ltd.  Software  12/01/20   2,039    128,110 
KKR & Co., Inc.  Diversified Financial Services  02/10/16   73,162    2,963,061 
Mersana Therapeutics, Inc.  Health Care  09/14/20   3,785    100,454 
ONE Gas Inc  Utilities  09/04/20   12,615    969,084 
Onex Corporation  Diversified Financial Services  02/10/16   33,680    1,928,853 
Republic Services Inc.  Commercial & Professional Services  08/28/17   52,023    5,009,295 
Solar Capital Ltd  Diversified Financial Services  08/28/17   218,969    3,840,716 
TC Energy Corp.  Utilities  11/01/19   45,416    1,843,426 
Union Pacific Corp.  Transportation  06/24/16   17,379    3,614,658 
Waste Management Inc  Utilities  07/02/20   12,070    1,423,294 
Total North America (1.05%)              71,126,490 
Western Europe (1.26%)                
3i Group Plc  Diversified Financial Services  10/01/20   157,972    2,498,589 
Ackermans & van Haaren N.V.  Industrial Services  06/28/19   6,427    967,124 
Aena SA  Transportation  12/21/18   34,249    5,954,024 
BBGI SICAV S.A.  Diversified Financial Services  03/21/19   2,500,000    5,930,392 
Cellnex Telecom SA  Communication  05/15/19   83,797    5,035,649 
EQT AB  Diversified Financial Services  04/06/20   71,206    1,828,284 
Gimv N.V.  Diversified Financial Services  02/10/16   70,311    4,300,925 
HBM Healthcare Investments AG  Diversified Financial Services  04/07/20   4,147    1,430,744 
HgCapital Trust PLC  Diversified Financial Services  02/12/16   1,616,147    6,713,486 
HICL Infrastructure Co Ltd  Diversified Financial Services  03/24/16   2,682,763    6,349,271 
ICG Graphite Enterprise Trust PLC  Diversified Financial Services  06/28/19   160,478    2,087,594 
Intermediate Capital Group PLC  Diversified Financial Services  12/12/16   98,453    2,320,661 
Investor AB  Diversified Financial Services  08/28/17   46,617    3,420,469 
Italgas SpA  Utilities  05/29/20   474,524    3,010,063 
Kinnevik AB  Diversified Financial Services  04/06/20   74,182    3,770,989 
National Grid PLC  Utilities  02/10/16   378,176    4,469,961 
NB Private Equity Partners Ltd  Diversified Financial Services  11/06/19   137,871    2,166,529 
Pantheon International Participations Plc  Diversified Financial Services  11/04/19   111,987    3,795,010 
Sofina SA  Diversified Financial Services  01/10/18   8,735    2,949,447 
Terna Rete Elettrica Nazionale SpA  Utilities  01/05/18   663,107    5,070,283 
Veolia Environnement SA  Utilities  08/28/17   80,052    1,958,713 

 

Partners Group Private Equity (Master Fund), LLC 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments — 

December 31, 2020 (Unaudited) (continued)

 

 

Public Investments (continued)
               
Common Stocks (continued)
Western Europe (continued)
  Industry 

Acquisition

Date

   Shares  

Fair

Value

 
Vinci SA  Transportation  02/10/16   69,765   $6,944,118 
Wendel SA  Diversified Financial Services  12/21/18   17,272    2,069,739 
Total Western Europe (1.26%)              85,042,064 
                 
Total Common Stocks (Cost $125,226,964)(2.34%)         $158,137,991 

 

Private Equity Investments (93.18%)               
Direct Investments * (70.29%)
Direct Equity (56.74%)
  Investment Type 

Acquisition

Date

   Shares  

Fair

 Value**

 
Asia - Pacific (4.42%)                
AAVAS Financiers Limited +, a, b, c  Common equity  06/23/16   4,932,728   $103,930,537 
Argan Mauritius Limited +, a  Common equity  05/09/16   106,215    24,133,046 
Continuity CNC Capital Ltd. +, a  Common equity  03/03/18   102,111    5,570,125 
Continuity CNC Capital Ltd. +, a, d  Member interest  03/03/18       27,901,822 
HT Global Co-Investment, L.P.2 +, a, d  Limited partnership interest  12/31/20       30,790,571 
Huntress Co-Investment L.P., 1 +, a, b, d  Limited partnership interest  04/08/16       42,645,941 
Kowloon Co-Investment, L.P. +, a, d  Limited partnership interest  11/04/15       4,409,106 
Murra Warra Asset Hold Trust +, a, b  Common equity  09/10/18   13,186,543    26,123,534 
Murra Warra II Asset Hold Trust +, a, b  Common equity  07/30/20   5,402,025    1,748,895 
Murra Warra II Project Hold Trust +, a, b  Common equity  07/30/20   10    437,224 
Murra Warra Project Hold Trust +, a, b  Common equity  09/10/18   429,366    6,530,880 
The Baring Asia Private Equity Fund VI Co-Investment L.P. +, a, d  Limited partnership interest  12/30/16       2,063,995 
TPG Upswing Co-Invest, L.P. +, a, d  Limited partnership interest  01/10/19       23,363,040 
Total Asia - Pacific (4.42%)              299,648,716 
North America (29.12%)                
Acrisure Holdings, Inc. +, a  Preferred equity  12/10/18   78,000,000    101,843,000 
Acrisure Investment Holdings, LLC +, a, d  Member interest  11/21/16       5,827,958 
Affordable Care Holding Corp. +, a  Common equity  10/22/15   101,176    18,862,111 
AP VIII Prime Security Services Holdings, L.P. +, a, d  Limited partnership interest  05/02/16       12,319,424 
Apollo Co-Investors (MHE), L.P. +, a, d  Limited partnership interest  05/21/13       1,566,277 
AqGen Island Intermediate Holdings II, Inc. +, a  Common equity  12/03/15   1,220    2,837,264 
AqGen Island Intermediate Holdings II, Inc. +, a  Preferred equity  03/27/19   3,621    17,341,874 
Astorg VII Co-Invest ERT +, a, d  Limited partnership interest  01/31/20       41,685,690 
BCPE Hercules Holdings, LP +, a, d  Limited partnership interest  07/30/18       30,464,653 
BI Gen Holdings, Inc. +, a  Common equity  09/05/18   14,561    187,024 
Burger Bossco Holdings, Inc. +, a  Preferred equity  12/31/20   300    1 
Burger Bossco Holdings, Inc. +, a  Common equity  08/21/19   145    3 
CapitalSpring Finance Company, LLC +, a  Common equity  10/03/14   3,020,546    5,685,344 
CB Poly Holdings, LLC +, a  Preferred equity  08/16/16   171,270    23,302,966 
CB Titan MidCo Holdings, Inc. +, a  Common equity  05/01/17   56,634    82,075 
CD&R [Mercury] Co-Investor, L.P. +, a, d, e  Limited partnership interest  10/14/20       122,578,028 
Confluent Health, LLC +, a, b  Common equity  05/30/19   27,260    37,785,101 
ConvergeOne Investment L.P. +, a  Common equity  07/03/19   3,120    3,073,350 
Desserts LLC +, a  Preferred equity  02/08/16   7,989    15,116,363 
ECP Parent, LLC +, a, b, e  Common equity  02/18/20   100,000,000    108,026,879 
Elgin Co-Investment, L.P.2 +, a, d  Limited partnership interest  11/28/16       44,205,297 
EnfraGen LLC +, a, b, c  Common equity  09/17/19   37,786    51,822,327 
EQT Infrastructure IV Co-Investment (B) SCSp +, a, d  Limited partnership interest  03/09/20       114,699,968 
EQT VIII Co-Investment (C) SCSp +, a, d  Limited partnership interest  01/28/19       49,830,823 

 

Partners Group Private Equity (Master Fund), LLC 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments — 

December 31, 2020 (Unaudited) (continued)

 

  

Private Equity Investments (continued)

Direct Investments * (continued)

Direct Equity (continued)

  Investment Type 

Acquisition

Date

   Shares  

Fair

 Value**

 
EXW Coinvest L.P. +, a, d  Limited partnership interest  06/22/16      $67,635,540 
Gemini Global Holdings Investor, LLC +, a, d  Member interest  06/17/11       6,948,291 
GlobalLogic Worldwide Holdings, Inc. +, a, b  Common equity  08/01/18   701,927    205,583,342 
Healthgrades, Inc. +, a  Common equity  01/04/19   1,616    163,958 
KDOR Merger Sub Inc. +, a  Common equity  05/11/18   366    1 
KENE Holdings, L.P. +, a, d  Limited partnership interest  08/08/19       239,031 
KKR Enterprise Co-Invest AIV A L.P. +, a, d  Limited partnership interest  07/31/20       1,108,802 
KKR Enterprise Co-Invest L.P. +, a  Common equity  10/09/18   9,684    1 
KSLB Holdings, LLC +, a  Common equity  07/30/18   252,000    336,113 
LT Co-Borrower, LLC +, a, d  Member interest  06/24/20       2,792,300 
LTF Holdings, Inc. +, a  Common equity  01/06/20   3,132,000    55,812,632 
MHS Acquisition Holdings, LLC +, a, b  Common equity  03/10/17   342    379,362 
MHS Acquisition Holdings, LLC +, a, b  Preferred equity  03/10/17   33,900    206,057 
MHS Blocker Purchaser L.P. +, a, b, d  Limited partnership interest  03/10/17       45,264,153 
NDES Holdings, LLC +, a  Preferred equity  09/19/11   500,000    5,898,515 
NTS Holding Corporation, Inc. +, a  Common equity  11/21/13   2,740    2,188,748 
NTS Holding Corporation, Inc. +, a  Preferred equity  04/21/17   70    473,334 
OHCP IV SF COI, L.P. +, a, b, d  Limited partnership interest  01/31/18       28,579,559 
OMNIA Coinvest LP +, a, d  Limited partnership interest  10/23/20       15,296,399 
Onecall Holdings, L.P. +, a, b, d  Limited partnership interest  11/29/17       129,116,911 
Onex Fox, L.P. +, a, d  Limited partnership interest  04/25/19       56,431,100 
PG BRPC Investment, LLC +, a, b  Common equity  08/01/19   32,079    48,170,798 
Polaris Investment Holdings, L.P +, a, c, d  Limited partnership interest  06/07/16       16,852,167 
Safari Co-Investment L.P. +, a, d  Limited partnership interest  03/14/18       7,815,615 
Shermco Intermediate Holdings, Inc. +, a  Common equity  06/05/18   1,153    1,555,820 
Shingle Coinvest LP +, a, d  Limited partnership interest  05/29/18       100,123,449 
SIH RP HoldCo LP +, a  Common equity  09/10/19   5,995,126    53,733,423 
Silver Lake Sumeru Marlin Co-Invest Fund, L.P. +, a, d  Limited partnership interest  05/14/12       54,508 
SLP West Holdings Co-Invest Feeder II, L.P. +, a, d  Limited partnership interest  08/18/17       33,309,820 
SnackTime PG Holdings, Inc. +, a, b  Common equity  05/23/18   12    68,366,909 
SnackTime PG Holdings, Inc. +, a, b, d  Member interest  05/23/18       17,676,936 
TA Buckeye Parent, LLC +, a  Common equity  06/28/19   21,985,058    145,296,587 
TKC Topco LLC +, a  Common equity  10/14/16   4,632,829    7,015,507 
Velocity Holdings Corp. +, a  Common equity  08/06/12   3,749,777    8,013,028 
Vistria Catapult Holdings, LLC +, a  Preferred equity  09/30/19   19,140    28,496,694 
Woof Parent L.P. +, a  Common equity  12/21/20   1,441    1,441,200 
Total North America (29.12%)              1,971,520,410 
Rest of World (2.26%)                
Carlyle Retail Turkey Partners, L.P. +, a, d  Limited partnership interest  07/11/13       4,764,623 
Heket Holdings S.à.r.l. +, a  Preferred equity  09/25/19   11,988,920    22,045,841 
Heket Holdings S.à.r.l. +, a  Common equity  09/25/19   271,743    126,050,779 
Total Rest of World (2.26%)              152,861,243 
South America (0.29%)                
Centauro Co-Investment Fund, L.P. +, a, d  Limited partnership interest  11/28/13       13,430,547 
GTS II Cayman Corporation +, a, c  Common equity  07/24/13   2,824    6,100,079 
Total South America (0.29%)              19,530,626 
Western Europe (20.65%)                
Aston Lux Acquisitions S.à.r.l +, a, d  Limited partnership interest  11/28/19       3,933,231 
Astorg Co-Invest SGG, FCPI +, a, b, d  Limited partnership interest  02/10/16       81,568,118 
Camelia Investment 1 Limited +, a, b  Preferred equity  10/12/17   6,768,617,529    125,822,909 
Camelia Investment 1 Limited +, a, b  Common equity  10/12/17   86,824    45,103,533 
Capri Acquisitions Topco Limited +, a  Common equity  11/01/17   8,288,607    209,104,957 
Ceramtec Co-Investment (1) L.P. +, a, d  Limited partnership interest  02/20/18       36,599,347 

 

Partners Group Private Equity (Master Fund), LLC 

(a Delaware Limited Liability Company) 

 

 

Consolidated Schedule of Investments — 

December 31, 2020 (Unaudited) (continued)

 

 

Private Equity Investments (continued)

Direct Investments * (continued)

Direct Equity (continued)

  Investment Type 

Acquisition

 Date

   Shares  

Fair

Value**

 
Ciddan S.a.r.l. +, a  Preferred equity  09/15/17   23,249,522    $31,589,733 
Ciddan S.a.r.l. +, a  Common equity  09/15/17   12,263,242    77,464,594 
EQT Jaguar Co-Investment SCSp +, a, b, d  Limited partnership interest  11/30/18       79,919,595 
EQT VIII Co-Investment (D) SCSp +, a, d  Limited partnership interest  10/01/19       121,927,333 
Eurodrip Co-Investment Fund I, L.P. +, a, d  Limited partnership interest  03/18/13       8,171,650 
Fides S.p.A +, a  Common equity  12/15/16   1,096,526    3,204,026 
Frontmatec Holding III ApS +, a  Common equity  09/23/16   248,257,489    26,878,134 
Global Blue Group Holding AG +, a  Common equity  09/11/20   97,520    1,269,710 
Global Blue Holding LP +, a, c, d  Limited partnership interest  07/31/12       20,434,334 
Kaffee Partner Holding GmbH +, a, d  Member interest  11/01/17       1,257,756 
Kaffee Partner Holding GmbH +, a  Common equity  11/01/17   1,237    1 
KKR Matterhorn Co-Invest L.P. +, a, d  Limited partnership interest  11/02/12       2,888,467 
KKR Traviata Co-invest L.P. +, a, d  Limited partnership interest  12/18/19       105,014,414 
Luxembourg Investment Company 261 S.à.r.l. +, a  Common equity  07/31/18   1,481    55,442,255 
Luxembourg Investment Company 261 S.à.r.l. +, a, d  Member interest  07/31/18       58,749,615 
Luxembourg Investment Company 285 S.à.r.l. +, a, b  Preferred equity  08/22/19   7,865,820    21,478,770 
Luxembourg Investment Company 285 S.à.r.l. +, a, b, d  Member interest  08/22/19       20,408,024 
Luxembourg Investment Company 285 S.à.r.l. +, a, b, e  Common equity  08/22/19   6,999,953    22,091,564 
Luxembourg Investment Company 293 S.à.r.l. +, a, b  Common equity  06/26/19   9,789,622    31,024,897 
Luxembourg Investment Company 293 S.à.r.l. +, a, b, d  Member interest  06/26/19       5,623,519 
Luxembourg Investment Company 314 S.à.r.l. +, a, b  Common equity  08/22/19   192,000    1 
May Co-Investment S.C.A. +, a, b  Common equity  11/09/20   1,059,375    13,442,500 
PG Lion Management Warehouse S.C.S +, a, b, d  Limited partnership interest  08/22/19       1,854,284 
Polyusus Lux XVI S.a.r.l. +, a, b  Common equity  05/23/18   44,442,345     
Polyusus Lux XVI S.a.r.l. +, a, b  Preferred equity  05/23/18   244,659,996    21,787,031 
Quadriga Capital IV Investment Holding II L.P. +, a, b, d  Limited partnership interest  09/09/16       47,226,054 
Root JVCo S.à r.l +, a, b  Preferred equity  09/29/20   6,285,440    23,213,712 
Root JVCo S.à r.l. +, a, b, d  Member interest  09/29/20       38,681,783 
Root JVCo S.à r.l. +, a, b  Common equity  09/29/20   1,957,760    857,953 
S.TOUS, S.L +, a  Common equity  10/06/15   622    18,374,082 
Surfaces SLP (SCSp) +, a, b, d, e  Limited partnership interest  10/01/20       36,269,923 
Total Western Europe (20.65%)              1,398,677,809 
Total Direct Equity (56.74%)             $3,842,238,804 
                

 

Direct Debt (13.55%)  Interest 

Acquisition

 Date

 

Maturity

Date

 

Investment

Type

  Principal  

Fair

Value**

 
Asia - Pacific (1.12%)                      
Casmar (Australia) PTY Ltd. +, a  Cash 5.50% + L (1.00% Floor)^^  04/11/17  12/20/23  Senior  $6,857,277   $6,807,628 
Casmar (Australia) PTY Ltd. +, a  Cash 9.25% + BBSY (1.00% Floor)  12/20/16  12/20/24  Second Lien   12,811,375    13,146,480 
Healing Quest +, a, e  PIK 14.50%  01/31/18  01/31/23  Mezzanine   7,301,838    8,479,020 
Snacking Investments BidCo Pty Limited +, a  Cash 8.50% + BBSY (1.00% Floor)  12/23/19  12/17/27  Second Lien   32,942,073    41,044,925 
Snacking Investments BidCo Pty Limited +, a  Cash 4.00% + L (1.00% Floor)^  01/15/20  12/18/26  Senior   1,290,250    1,291,863 
Stiphout Finance, LLC +, a  Cash 3.00% + L (1.00% Floor)^  10/30/15  10/26/22  Senior   4,778,508    4,826,342 
Total Asia - Pacific (1.12%)                    75,596,258 
North America (8.75%)                      
8th Avenue Food & Provisions, Inc. +, a  Cash 3.75% + L^  11/13/18  10/01/25  Senior  $1,470,000   $1,470,397 
Acrisure LLC +, a  Cash 3.50% + L^^  03/27/20  02/15/27  Senior   1,091,750    1,074,238 
Affordable Care Holding Corp. +, a  Cash 9.50% + L (1.00% Floor)^^  10/22/15  04/22/23  Second Lien   17,063,327    17,653,479 

 

Partners Group Private Equity (Master Fund), LLC 

(a Delaware Limited Liability Company) 

 

 

Consolidated Schedule of Investments — 

December 31, 2020 (Unaudited) (continued)

 

 

Private Equity Investments (continued)

Direct Investments * (continued)

Direct Debt (continued)

  Interest 

Acquisition

Date 

 

Maturity  

Date 

 

Investment

Type 

   Principal    

Fair 

Value** 

 
AI Alpine AT BidCo GmBH +, a  Cash 3.50% + E###  11/30/18  10/31/25  Senior  $1,415,436   $1,485,499 
Aldevron, L.L.C. +, a  Cash 4.25% + L (1.00% Floor)^  12/12/19  10/12/26  Senior   1,191,000    1,196,955 
Alliant Holdings Intermediate, LLC +, a  Cash 3.25% + L^^  06/03/19  05/09/25  Senior   1,280,500    1,261,734 
Altra Industrial Motion Corp. +, a  Cash 2.00% + L^^  11/21/18  10/01/25  Senior   999,254    1,000,503 
Applovin Corporation +, a  Cash 4.00% + L^^  04/29/20  08/15/25  Senior   1,786,500    1,787,626 
AqGen Ascensus, Inc. +, a  Cash 8.00% + L (1.00% Floor)^^  03/27/19  12/03/23  Second Lien   68,681,600    69,100,558 
AthenaHealth, Inc. +, a  Cash 4.50% + L^^  03/13/19  02/11/26  Senior   2,456,250    2,459,320 
Avantor, Inc. +, a  Cash 3.00% + L (1.00% Floor)^  12/22/17  11/21/24  Senior   3,761,951    3,985,723 
Banff Merger Sub Inc. +, a  Cash 4.25% + L^  10/18/18  10/02/25  Senior   1,372,000    1,369,098 
Barracuda Networks, Inc. +, a  Cash 6.75% + L (0.75% Floor)^^  11/06/20  10/22/28  Second Lien   1,000,000    1,012,500 
Berry Global, Inc. +, a  Cash 2.00% + L^^  08/05/19  07/01/26  Senior   2,462,500    2,454,977 
Bioclinica Holding I, L.P. +, a  Cash 8.25% + L (1.00% Floor)^^  11/04/16  10/20/24  Second Lien   20,335,000    20,750,000 
Blackhawk Network Holdings, Inc +, a  Cash 3.00% + L^^  08/12/19  06/15/25  Senior   982,368    958,884 
Bracket Intermediate Holding Corp. +, a  Cash 4.25% + L^^  10/04/18  09/05/25  Senior   1,466,250    1,451,588 
Bracket Intermediate Holding Corp.+, a  Cash 8.13% + L (1.00% Floor)^^  09/05/18  08/31/26  Second Lien   1,950,000    1,969,500 
Bright Horizons Family Solutions, Inc. +, a  Cash 1.75% + L (0.75% Floor)^  02/21/18  11/07/23  Senior   5,818,982    5,765,568 
Brookfield WEC Holdings, Inc. +, a  Cash 3.00% + L (0.75% Floor)^  09/12/18  08/01/25  Senior   994,774    993,709 
Campaign Monitor (UK) Limited +, a  Cash 8.50% + L (1.00% Floor)^^  05/06/19  05/06/25  Second Lien   1,650,000    1,572,780 
CapitalSpring Finance Company, LLC +, a  Cash 8.00%  03/01/17  02/10/23  Mezzanine   8,191,138    7,904,448 
CapitalSpring Finance Company, LLC +, a  PIK 5.00%  03/01/17  02/10/23  Mezzanine   3,075,120    2,409,168 
CDRH Parent, Inc. +, a  Cash 8.00% + L (1.00% Floor)^^  08/06/14  07/01/22  Second Lien   10,195,722    1 
Centralsquare Technologies, LLC +, a  Cash 3.75% + L^^  10/16/18  08/29/25  Senior   980,000    919,240 
Charter NEX US, Inc. +, a  Cash 4.25% + L (0.75% Floor)^^  05/31/19  12/01/27  Senior   1,463,811    1,473,143 
Chase Industries, Inc. +, a  PIK 11.00%  05/11/18  05/11/26  Second Lien   1,137,620    3 
Chase Industries, Inc. +, a  PIK 10.00%  05/29/20  11/11/25  1.5 Lien   1,059,167    662,932 
Checkers Holdings, Inc. +, a  Cash 4.25% + L (1.00% Floor)^  05/09/17  04/25/24  Senior   154,400    127,702 
Checkers Holdings, Inc. +, a  PIK 10.00% + L (1.00% Floor)^  04/25/17  04/25/25  Second Lien   272,978    218,382 
CIBT Global, Inc. +, a  Cash 4.00% + L (1.00% Floor)^^  06/19/17  06/01/24  Senior   432,320    320,637 
Clarity Telecom, LLC +, a  Cash 8.25% + L (1.00% Floor)^  09/12/19  08/30/27  Second Lien   2,025,000    2,044,643 
CommScope, Inc. +, a  Cash 3.25% + L^  04/26/19  04/06/26  Senior   987,500    982,972 
Composite Resins Holding B.V. +, a  Cash 4.25% + L (1.00% Floor)^^  08/28/18  08/01/25  Senior   475,462    479,028 
Conservice Midco, LLC, +, a  Cash 4.25% + L^^  05/07/20  05/13/27  Senior   1,695,750    1,699,989 
Conterra Ultra Broadband Holdings, Inc. +, a  Cash 4.50% + L^  06/06/19  04/30/26  Senior   1,674,500    1,671,176 
ConvergeOne Holdings, Inc. +, a  Cash 5.00% + L^  03/27/19  04/01/26  Senior   2,947,500    2,792,756 
ConvergeOne Holdings, Inc. +, a  Cash 8.50% + L^  04/15/19  01/04/27  Second Lien   28,875,000    28,535,520 
Covenant Surgical Partners, Inc. +, a  Cash 4.00% + L^  11/01/19  07/01/26  Senior   1,234,453    1,212,850 
CSC Holdings, LLC +, a  Cash 2.25% + L^  12/07/18  01/15/26  Senior   1,967,462    2,915,519 
DCert Buyer, Inc. +, a  Cash 4.00% + L^^  10/24/19  10/16/26  Senior   1,488,750    1,489,680 
Deerfield Dakota Holding, LLC +, a  Cash 3.75% + L (1.00% Floor)^^  03/05/20  04/09/27  Senior   995,000    1,000,517 
Dell International L.L.C. +, a  Cash 2.00% + L (0.75% Floor)^^  10/15/19  09/19/25  Senior   1,333,767    1,336,267 
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    1,986,070 
Delta Topco, Inc. +, a, e  Cash 3.75% + L (0.75% Floor)^^  10/07/20  12/01/27  Senior   2,100,000    2,103,066 
Dentalcorp Perfect Smile ULC +, a  Cash 3.75% + L (1.00% Floor)^  04/04/19  06/06/25  Senior   1,763,819    1,738,103 
DG Investment Intermediate Holdings 2, Inc. +, a  Cash 6.75% + L (0.75% Floor)^  03/01/18  02/02/26  Second Lien   2,100,000    2,037,000 
Diamond Sports Group, LLC +, a  Cash 3.25% + L^  09/18/19  08/24/26  Senior   987,500    878,381 
Diligent Corporation +, a  Cash 6.25% + L (1.00% Floor)^^  04/29/16  05/31/24  Senior   22,374,147    28,627,791 

 

Partners Group Private Equity (Master Fund), LLC 

(a Delaware Limited Liability Company)

 

 

Consolidated Schedule of Investments — 

December 31, 2020 (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 6.25% + L (1.00% Floor)^  01/19/18  04/14/22  Senior  $7,516,506   $1,206,069 
Edgewood Partners Holdings, LLC +, a  Cash 4.25% + L (1.00% Floor)^  12/23/20  09/08/24  Senior   910,110    910,110 
Energizer Holdings, Inc. +, a, e  Cash 2.25% + L (0.50% Floor)^^  12/16/20  12/22/27  Senior   1,000,000    1,001,880 
Envision Healthcare Corporation +, a, e  Cash 4.50% + L (1.00% Floor)^^  04/27/20  10/10/25  Senior   35,902,434    30,136,245 
Envision Healthcare Corporation +, a  Cash 3.75% + L^  10/25/18  10/10/25  Senior   2,940,000    3,291,058 
Explorer Holdings, Inc. +, a  Cash 8.00% + L (0.50% Floor)^  02/04/20  02/04/28  Second Lien   22,645,000    22,226,067 
Femur Buyer, Inc. +, a  Cash 4.50% + L^^  03/26/19  03/05/26  Senior   2,955,000    2,770,313 
Flex Acquisition Company, Inc. +, a  Cash 3.25% + L^  07/30/18  06/29/25  Senior   977,463    967,757 
Galls, LLC +, a  Cash 6.25% + L (1.00% Floor)^  02/07/18  01/31/25  Senior   481,870    439,455 
GC EOS Buyer, Inc. +, a  Cash 4.50% + L^  07/18/19  08/01/25  Senior   1,969,773    1,910,680 
Gentiva Health Services, Inc. +, a  Cash 3.25% + L^^  09/18/18  07/02/25  Senior   1,326,546    1,686,995 
GFL Environmental Inc. +, a  Cash 3.00% + L (1.00% Floor)^  12/05/18  05/30/25  Senior   1,205,924    1,208,921 
GHX Ultimate Parent Corporation +, a  Cash 3.25% + L (1.00% Floor)^^  07/25/17  06/22/24  Senior   976,823    962,981 
GHX Ultimate Parent Corporation +, a  Cash 3.25% + L (1.00% Floor)^^  09/17/18  06/22/24  Senior   974,508    960,699 
Global Medical Response, Inc.  +, a, e  Cash 4.75% + L (1.00% Floor)^^  12/11/20  10/02/25  Senior   1,000,000    995,630 
Gopher Sub, Inc. +, a  Cash 3.00% + L (0.75% Floor)^  03/02/18  02/03/25  Senior   3,042,633    3,035,765 
GTT Communications, Inc. +, a  Cash 2.75% + L^  07/02/18  05/31/25  Senior   4,290,000    3,387,448 
Heartland Dental, LLC +, a  Cash 3.50% + L^  05/15/18  04/30/25  Senior   2,863,196    2,858,863 
Hexion Inc. +, a  Cash 3.50% + L^^  08/09/19  07/01/26  Senior   1,379,000    1,373,401 
Hornblower Sub, LLC +, a  Cash 4.50% + L^^  05/01/19  04/27/25  Senior   948,853    818,386 
Huntsman Holdings, LLC +, a  Cash 5.00% + L (0.75% Floor)^  12/17/18  09/25/24  Senior   1,270,455    1,276,584 
Husky Injection Molding Systems Ltd. +, a  Cash 3.25% + L (1.00% Floor)^^  07/15/19  03/28/25  Senior   982,321    960,651 
Hyland Software, Inc. +, a  Cash 3.50% + L (0.75% Floor)^^  09/25/20  07/01/24  Senior   997,449    1,001,189 
Idera, Inc. +, a  Cash 4.50% + L (1.00% Floor)^  12/17/18  06/27/24  Senior   1,270,387    1,270,393 
KENE Acquisition, Inc. +, a  Cash 8.25% + L (1.00% Floor)^^  08/08/19  08/08/26  Second Lien   1,462,500    1,438,369 
Kingpin Intermediate Holdings LLC +, a  Cash 3.50% + L (1.00% Floor)^  10/05/18  07/03/24  Senior   1,342,830    1,284,081 
KSLB Holdings, LLC +, a  Cash 8.75% + L (1.00% Floor)^  07/30/18  07/30/26  Second Lien   3,212,308    2,790,853 
LogMeIn, Inc. +, a  Cash 4.75% + L^^  09/03/20  08/31/27  Senior   3,000,000    2,996,265 
LogMeIn, Inc. +, a  Cash 9.00% + L^  09/11/20  08/31/28  Second Lien   17,925,000    17,396,213 
Loire UK Midco 3 Limited +, a  Cash 3.50% + L^^^  01/24/20  04/21/27  Senior   1,393,009    1,375,596 
LTI Holdings, Inc. +, a  Cash 3.50% + L^  10/22/18  09/06/25  Senior   977,500    951,753 
Mavis Tire Express Services Corp +, a  Cash 4.00% + L (1.00% Floor)^^  12/07/20  03/20/25  Senior   1,000,000    1,008,125 
McAfee, LLC +, a  Cash 3.75% + L^^  07/19/19  09/30/24  Senior   442,615    443,253 
McAfee, LLC +, a  Cash 4.50% + L (1.00% Floor)^  02/02/18  09/27/24  Senior   3,012,241    3,029,723 
MediaOcean, LLC +, a  Cash 3.75% + L^  09/10/20  08/18/25  Senior   1,293,484    1,290,793 
Messer Industries USA, Inc. +, a  Cash 2.50% + L^^  04/26/19  03/01/26  Senior   1,379,000    1,370,905 
Ministry Brands, LLC +, a  Cash 4.00% + L (1.00% Floor)^  04/11/17  12/02/22  Senior   1,263,726    1,241,865 
Mirion Technologies, Inc. +, a  Cash 4.00% + L^^  12/22/20  03/06/26  Senior   997,462    998,400 
Mitchell International, Inc. +, a  Cash 3.25% + L^  12/21/17  11/29/24  Senior   5,194,840    5,159,518 
MLN US HoldCo LLC +, a  Cash 4.50% + L^  12/07/18  11/30/25  Senior   1,078,000    982,807 
National Mentor Holdings, Inc. +, a, e  Cash 4.25% + L^^  11/13/20  03/09/26  Senior   997,462    997,881 
National Spine & Pain Centers, LLC +, a  Cash 5.25% + L (1.00% Floor)^  06/30/17  06/02/24  Senior   537,043    486,381 
Navicure, Inc. +, a  Cash 4.00% + L (0.75% Floor)^^  09/29/20  10/22/26  Senior   997,500    998,797 
Navicure, Inc. +, a  Cash 4.00% + L^^  11/19/19  10/22/26  Senior   1,389,500    1,389,507 
Netsmart, Inc. +, a  Cash 3.75% + L (1.00% Floor)^  07/16/18  04/19/23  Senior   2,256,139    2,258,959 
Nexstar Broadcasting +, a  Cash 2.75% + L^  10/02/19  09/21/26  Senior   1,294,119    1,288,218 
Northwest Fiber, LLC +, a  Cash 5.50% + L^^  05/21/20  04/30/27  Senior   995,000    999,353 
NSM Top Holdings Corp. +, a  Cash 5.25% + L^^  11/26/19  11/16/26  Senior   1,485,001    1,470,151 

 

Partners Group Private Equity (Master Fund), LLC 

(a Delaware Limited Liability Company) 

 

 

Consolidated Schedule of Investments — 

December 31, 2020 (Unaudited) (continued)

 

 

Private Equity Investments (continued)

Direct Investments * (continued)

Direct Debt (continued) 

  Interest 

Acquisition  

Date 

 

Maturity  

Date 

 

Investment

Type 

   Principal    

Fair  

Value** 

 
OEConnection LLC +, a  Cash 4.00% + L^^  10/28/19  09/25/26  Senior  $2,265,366   $2,248,376 
OneDigital Borrower LLC +, a  Cash 4.50% + L (0.75% Floor)^^  12/11/20  11/16/27  Senior   1,365,234    1,370,354 
PAI Holdco, Inc. +, a  Cash 4.00% + L (1.00% Floor)^^  11/09/20  10/22/27  Senior   1,200,000    1,203,756 
Panther BF Aggregator 2 LP +, a  Cash 3.50% + L^  05/14/19  04/30/26  Senior   1,163,571    1,161,873 
Peak 10 Holding Corporation +, a  Cash 3.50% + L^^  06/18/19  08/01/24  Senior   1,964,467    1,763,512 
Pearl Intermediate Parent, LLC +, a  Cash 6.25% + L^  03/21/18  02/13/26  Second Lien   2,400,000    2,388,000 
Pearl Intermediate Parent, LLC +, a  Cash 2.75% + L^  03/16/18  02/14/25  Senior   3,693,245    3,631,786 
Peraton Corp. +, a  Cash 5.25% + L (1.00% Floor)^  06/09/17  04/29/24  Senior   579,043    580,448 
Perforce Software, Inc. +, a  Cash 3.75% + L^^  07/22/19  07/01/26  Senior   1,678,793    1,650,463 
Pet Holdings ULC +, a  Cash 5.50% + L (1.00% Floor)^^  07/08/16  07/05/22  Senior   9,426,165    8,705,652 
PetVet Care Centers, LLC +, a  Cash 3.25% + L^  04/12/19  02/14/25  Senior   1,175,940    1,164,186 
PG&E Corporation +, a  Cash 4.50% + L (1.00% Floor)^^  08/11/20  06/23/25  Senior   1,990,000    2,016,865 
Plano Molding Company, LLC +, a  Cash 7.50% + L (1.00% Floor)^^  05/12/15  05/12/21  Senior   4,540,568    3,619,970 
Plano Synergy Holding Inc +, a  Cash 7.50% + L (1.00% Floor)^^; PIK 1.50%  08/07/20  05/12/22  Senior   340,341    339,864 
Pluto Acquisition I, Inc. +, a  Cash 5.00% + L^^  08/16/19  06/22/26  Senior   1,477,500    1,475,653 
Potters Industries, LLC +, a  Cash 4.00% + L (0.75% Floor)^^  12/17/20  12/14/27  Senior   1,000,000    1,002,500 
Pre-Paid Legal Services, Inc. +, a  Cash 4.00% + L (0.75% Floor)^^  09/11/20  05/01/25  Senior   399,000    400,995 
Pre-Paid Legal Services, Inc. +, a  Cash 3.25% + L^  05/07/19  05/01/25  Senior   1,445,250    1,431,520 
Pregis TopCo LLC +, a  Cash 4.25% + L (0.75% Floor)^^  12/23/20  07/31/26  Senior   1,000,000    996,250 
Pretium PKG Holdings, Inc. +, a  Cash 4.00% + L (0.75% Floor)^^  11/12/20  11/05/27  Senior   1,000,000    1,001,250 
Procera Networks, Inc. +, a  Cash 4.50% + L^^  11/20/18  10/31/25  Senior   1,144,395    1,099,569 
Project Boost Purchaser, LLC +, a  Cash 3.50% + L^^  07/19/19  06/01/26  Senior   1,777,500    1,763,618 
Prometric Holdings, Inc. +, a  Cash 7.50% + L (1.00% Floor)^  01/29/18  01/29/26  Second Lien   13,604,350    12,048,784 
ProVation Software Group, Inc. +, a  Cash 7.75% + L (0.75% Floor)^^^  12/30/20  12/22/28  Second Lien   12,802,500    12,546,450 
Quintiles IMS Inc. +, a  Cash 2.00% + E (0.50% Floor)##  06/22/18  06/11/25  Senior   3,057,070    3,215,062 
Radiate HoldCo, LLC +, a  Cash 3.50% + L (0.75% Floor)^^  07/16/19  02/01/24  Senior   1,390,146    1,394,205 
Radiology Partners, Inc. +, a  Cash 4.25% + L^^^^  09/11/18  07/09/25  Senior   1,903,933    1,875,774 
Redstone Holdco 2 LP +, a  Cash 5.00% + L (1.00% Floor)^^  07/01/20  09/01/27  Senior   1,700,000    1,709,563 
Refficiency Holdings LLC +, a, e  Cash 4.00% + L (0.75% Floor)^^  12/11/20  12/16/27  Senior   1,509,677    1,510,311 
Refinitiv US Holdings Inc. +, a  Cash 3.25% + L^  11/19/18  10/01/25  Senior   2,940,000    2,939,397 
Restaurant Technologies, Inc. +, a  Cash 3.25% + L^^  10/26/18  10/01/25  Senior   490,000    478,975 
Rocket Software, Inc. +, a  Cash 4.25% + L^  12/05/18  11/28/25  Senior   1,670,250    1,659,460 
S2P Acquisition Borrower, Inc +, a  Cash 4.00% + L^  10/07/19  08/14/26  Senior   987,500    987,500 
Safe Fleet Holdings LLC +, a, b  Cash 3.00% + L (1.00% Floor)^  03/05/18  02/03/25  Senior   2,900,687    2,859,053 
SCIH Salt Holdings, Inc. +, a  Cash 4.50% + L (1.00% Floor)^^  03/03/20  03/16/27  Senior   995,000    998,109 
Shearer's Foods, LLC +, a  Cash 4.00% + L (0.75% Floor)^^  09/25/20  09/23/27  Senior   33,671    33,740 
Shearer's Foods, LLC +, a  Cash 7.75% + L (1.00% Floor)^^  09/15/20  09/22/28  Second Lien   1,000,000    996,300 
Shearer's Foods, LLC +, a  Cash 4.25% + L (1.00% Floor)^^  05/17/18  06/30/21  Senior   3,128,329    3,164,819 
Shermco Intermediate Holdings, Inc.+, a  Cash 4.50% + L (1.00% Floor)^  06/05/18  06/05/24  Senior   24,507,707    24,401,421 
Smartdrive Systems, Inc. +, a, e  Cash 4.25% + L (0.50% Floor)^^  11/20/20  11/19/27  Senior   1,100,000    1,096,568 
Sorenson Communications, LLC +, a  Cash 6.50% + L^^  05/06/19  04/29/24  Senior   659,377    661,576 
Sound Inpatient Physicians, Inc +, a  Cash 3.00% + L^  08/23/18  06/27/25  Senior   1,361,500    1,354,693 
SS&C Technologies, Inc. +, a  Cash 2.25% + L^  12/07/18  04/16/25  Senior   2,242,353    2,221,757 
SSH Group Holdings, Inc. +, a  Cash 4.25% + L^^  09/11/18  07/30/25  Senior   3,428,618    3,274,330 
SSH Group Holdings, Inc. +, a  Cash 8.25% + L^^  08/21/18  07/30/26  Second Lien   2,120,000    2,004,036 
Star US Bidco, LLC +, a  Cash 4.25% + L (1.00% Floor)^  03/03/20  03/17/27  Senior   1,293,500    1,272,481 
Tank Holding Corp. +, a, e  Cash 5.00% + L (0.75% Floor)^^  12/18/20  03/26/26  Senior   1,000,000    1,001,880 
TecoStar Holdings, Inc. +, a  Cash 8.50% + L (1.00% Floor)^  05/01/17  11/01/24  Second Lien   525,031    488,670 
Telenet Financing USD LLC +, a  Cash 2.00% + L^^^  01/24/20  04/30/28  Senior   2,400,000    2,373,384 
The Ultimate Software Group Inc. +, a  Cash 4.00% + L (0.75% Floor)^^  06/18/20  05/04/26  Senior   997,500    1,004,243 
TLP Finance Holdings, LLC +, a  Cash 7.50% + L (1.00% Floor)^  02/26/19  02/26/26  Mezzanine   46,140,938    45,421,139 
Tosca Services LLC +, a  Cash 4.25% + L(1.00% Floor)^^  08/21/20  08/18/27  Senior   1,000,000    1,007,085 

 

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

 

 

Consolidated Schedule of Investments —

December 31, 2020 (Unaudited) (continued)

 

 

Private Equity Investments (continued)

Direct Investments * (continued)

Direct Debt (continued)

  Interest  Acquisition
Date
  Maturity
Date
  Investment
Type
  Principal   Fair
Value**
 
Unified Women's Healthcare, LLC +, a, e  Cash 4.25% + L (0.75% Floor)^^  12/17/20  12/20/27  Senior  $1,200,000   $1,197,000 
Utz Quality Foods, LLC +, a  Cash 3.50% + L^  01/16/18  11/14/24  Senior   3,654,505    3,679,645 
VeriFone Systems, Inc. +, a  Cash 4.00% + L^^  09/25/18  08/20/25  Senior   3,625,699    3,516,928 
Vertical Midco GmbH +, a  Cash 4.25% + L^^  09/09/20  07/30/27  Senior   3,992,035    4,026,606 
Vetcor Professional Practices LLC +, a  Cash 6.50% + L^  07/02/18  07/02/26  Second Lien   3,603,333    3,588,199 
VS Buyer, LLC +, a  Cash 3.25% + L^^  02/19/20  02/28/27  Senior   1,985,000    1,981,278 
Weld North Education LLC +, a  Cash 3.00% + L (0.75% Floor)^^  12/15/20  12/21/27  Senior   1,300,000    1,299,467 
West Corporation +, a  Cash 3.50% + L (1.00% Floor)^^  04/20/18  10/10/24  Senior   3,503,000    3,396,294 
Woof Holdings, Inc. +, a, e  Cash 7.25% + L (0.75% Floor)^^  12/21/20  12/21/28  Second Lien   7,200,000    7,249,536 
WP CityMD Bidco LLC +, a  Cash 4.50% + L (1.00% Floor)^^  09/01/19  08/13/26  Senior   2,970,000    2,973,490 
Zayo Group Holdings, Inc. +, a  Cash 3.00% + L^  02/20/20  03/09/27  Senior   2,583,289    3,903,639 
Total North America (8.75%)                    592,476,233 
Rest of World (0.59%)                      
AI Sirona (Luxembourg) Acquisition S.a.r.l. +, a  Cash 4.50% + L^^^  10/05/18  07/10/25  Senior  $20,368,074   $22,781,121 
AI Sirona (Luxembourg) Acquisition S.a.r.l. +, a  Cash 4.00% + E#  10/05/18  09/29/25  Senior   2,401,128    2,447,816 
AI Sirona (Luxembourg) Acquisition S.a.r.l. +, a  Cash 7.25% + E###  10/11/18  07/10/26  Second Lien   12,553,388    14,370,745 
Total Rest of World (0.59%)                   $39,599,682 
Western Europe (3.09%)                      
AI Convoy (Luxembourg) S.a.r.l. +, a  Cash 3.50% + L (1.00% Floor)^^  01/31/20  01/20/27  Senior  $1,885,750   $1,887,164 
AI Ladder (Luxembourg) Subco S.à.r.l. +, a  Cash 4.50% + L^  08/07/18  07/09/25  Senior   2,279,461    2,265,215 
AI PLEX AcquiCo GmbH +, a  Cash 5.00% + L^^^  08/23/19  07/31/26  Senior   4,944,925    4,813,044 
Altice France S.A. +, a, e  Cash 4.00% + L^^  12/10/20  08/14/26  Senior   1,000,000    998,230 
Aston Finco S.à.r.l. +, a  Cash 4.25% + L^^  11/14/19  10/09/26  Senior   2,779,000    2,752,071 
Aston Finco S.à.r.l. +, a  Cash 8.25% + L^^  10/25/19  10/09/27  Second Lien   36,733,592    39,228,058 
Atlas Packaging GmbH +, a  Cash 7.75% + E#  09/14/18  07/31/26  Second Lien   2,466,000    2,978,590 
Auris Luxembourg III Sarl +, a  Cash 3.75% + L^  04/04/19  02/27/26  Senior   983,734    952,992 
Autoform Lux S.a.r.l +, a  Cash 3.75% + L^^^  07/22/16  07/21/23  Senior   1,677,395    1,677,395 
Autoform Lux S.a.r.l +, a  Cash 3.75% + E###  07/22/16  07/21/23  Senior   5,051,317    5,942,029 
Babar Bidco +, a  Cash 5.00% + E###  12/04/20  11/17/27  Senior   1,214,051    1,223,015 
CD&R Firefly Bidco Limited +, a  Cash 4.50% + L^^^  08/31/18  06/23/25  Senior   5,199,152    5,397,477 
CD&R Firefly Bidco Limited +, a  Cash 7.75% + L^^^  06/21/18  06/18/26  Second Lien   26,191,610    28,855,451 
Cidron Atrium SE +, a  Cash 7.00% + E (0.50% Floor)###  02/28/18  02/28/26  Second Lien   937,500    1,115,970 
Compass IV Limited +, a  Cash 4.50% + E###  07/06/18  05/09/25  Senior   341,033    225,082 
CTC AcquiCo GmbH +, a  Cash 3.00% + E##  03/29/18  03/07/25  Senior   3,608,360    3,318,108 
EG America LLC +, a  Cash 4.00% + L^  05/22/18  02/07/25  Senior   1,376,459    1,384,436 
EG Finco Limited +, a  Cash 4.00% + E^^  06/20/18  02/07/25  Senior   1,904,001    1,854,105 
EG Finco Limited +, a  Cash 8.00% + L (1.00% Floor)^^^  05/23/18  04/20/26  Second Lien   1,915,044    1,902,701 
EG Finco Limited +, a  Cash 7.75% + E (1.00% Floor)##  06/21/18  04/20/26  Second Lien   1,291,188    1,575,035 
Everest Bidco SAS +, a  Cash 7.50% + L (1.00% Floor)^^  07/10/18  07/04/26  Second Lien   1,505,000    2,056,507 
Evergood 4 ApS +, a  Cash 3.25% + E##  02/23/18  02/06/25  Senior   6,249,672    5,898,670 
Fugue Finance B.V. +, a  Cash 3.25% + E##  06/11/20  08/30/24  Senior   1,299,487    1,330,944 
Genesis Specialist Care Finance UK Limited +, a  Cash 5.00% + L (1.00% Floor)^^^  03/05/20  05/14/27  Senior   2,183,500    2,183,500 
Grupo Iberica de Congelados, SA +, a  Cash 7.00% + E##  06/28/19  11/28/24  Senior   1,124,304    1,069,176 
ION Trading Finance Limited +, a  Cash 4.00% + L (1.00% Floor)^^  10/03/18  11/21/24  Senior   3,377,397    3,376,198 
IWH UK Midco Limited +, a  Cash 4.00% + E###  02/28/18  11/28/24  Senior   5,886,679    5,597,893 
Kiwi VFS Sub II S.a.r.l. +, a  Cash 3.25% + E##  08/21/18  07/29/24  Senior   1,151,803    1,174,654 
Lary 4 AB +, a  Cash 3.00% + E#  08/09/16  07/20/23  Senior   10,137,883    11,060,118 

 

 

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

 

 

Consolidated Schedule of Investments —

December 31, 2020 (Unaudited) (continued)

 

 

Private Equity Investments (continued)

Direct Investments * (continued)

Direct Debt (continued)

  Interest  Acquisition
Date
  Maturity
Date
  Investment
Type
  Principal   Fair
Value**
 
Matador Bidco S.a r.l. +, a  Cash 4.75% + L^^  11/12/19  10/15/26  Senior  $2,481,250   $2,482,280 
Mehiläinen Yhtiöt Oy +, a  Cash 4.25% + E##  09/10/18  08/11/25  Senior   1,508,647    1,593,649 
Nomad Foods Lux S.a.r.l. +, a  Cash 2.25% + L^  07/02/18  05/15/24  Senior   1,567,498    1,554,370 
Nouryon Finance B.V. +, a  Cash 3.25% + L^  11/14/18  10/01/25  Senior   2,297,162    2,275,982 
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   24,225,327    28,194,248 
PI UK Holdco II Limited +, a  Cash 3.50% + L (1.00% Floor)^  02/15/18  01/03/25  Senior   4,299,379    4,342,641 
RivieraTopco SARL +, a  PIK 8.50%; E (1.00% Floor)###  12/08/17  05/08/24  Mezzanine   1,392,464    1,664,079 
Rouge Beachhouse B.V. +, a  Cash 3.75% + E##  10/15/18  07/25/25  Senior   579,174    611,128 
Sapphire Bidco B.V. +, a  Cash 3.25% + E##  05/25/18  05/05/25  Senior   2,271,578    2,398,489 
Sigma Bidco B.V. +, a  Cash 3.50% + E#  08/03/18  07/02/25  Senior   4,786,053    4,824,430 
Sunshine Luxembourg VII Sarl +, a  Cash 4.25% + L (1.00% Floor)^^  10/22/19  10/01/26  Senior   1,485,000    1,494,682 
Tahoe Subco 1 Ltd. +, a  Cash 3.50% + L (1.00% Floor)^^  03/20/18  06/13/24  Senior   2,761,530    2,708,384 
TDC A/S +, a  Cash 3.00% + E#  10/22/18  06/04/25  Senior   1,506,866    1,598,349 
Virgin Media Bristol, LLC +, a  Cash 2.50% + L^  02/07/18  01/31/28  Senior   5,486,250    5,454,047 
Zacapa S.a.r.l. +, a  Cash 5.00% + L (0.75% Floor)^^  07/31/18  07/02/25  Senior   1,759,500    1,762,430 
Ziggo Financing Partnership +, a  Cash 2.50% + L^^  02/27/20  04/30/28  Senior   2,500,000    2,489,062 
Total Western Europe (3.09%)                    209,542,078 
Total Direct Debt (13.55%)                   $917,214,251 
Total Direct Investments (70.29%)                   $4,759,453,055 
                 

 

Secondary Investments *, d (8.43%)  Acquisition
Date
  Fair
Value
 
Asia - Pacific (0.01%)        
Baring Asia Private Equity Fund IV, L.P. +, a  11/24/09  $7,175 
Carlyle Japan International Partners II, L.P. +, a  09/30/13   93,525 
CVC Capital Partners Asia Pacific III, L.P. +, a  01/11/13   405,742 
TRG Growth Partnership (Offshore) II, L.P. +, a  08/02/10   112,300 
TRG Growth Partnership (Offshore), L.P. +, a  08/02/10   6,541 
TRG Growth Partnership II, L.P. +, a  07/08/10   329,429 
Total Asia - Pacific (0.01%)      954,712 
North America (7.65%)        
Apollo Investment Fund IX, L.P +, a  06/01/17   8,644,635 
Apollo Investment Fund VII, L.P. +, a  07/01/10   143,192 
Apollo Overseas Partners (Delaware) VII, L.P. +, a  10/01/09   47,200 
Ares PE Extended Value Fund, L.P. +, a  11/14/19   27,782,263 
Bain Capital Fund X, L.P. +, a, c  06/30/11   5,668,868 
Bain Capital IX Co-Investment Fund, L.P. +, a, c  12/31/15   25,854 
Bain Capital Partners IX, L.P. +, a  12/31/15   166,092 
Bain Capital VIII Co-Investment Fund, L.P. +, a  12/31/15   402 
Bertram Growth Capital II-A, L.P. +, a  09/30/15   1,060,929 
Clayton, Dubilier & Rice Fund VIII, L.P. +, a  03/29/12   2,570,287 
DST Opportunities Access Offshore LP +, a  09/30/20   12,683,491 
Frazier Healthcare VI, L.P. +, a  06/30/12   216,448 
FS Equity Partners V, L.P. +, a  08/07/12   1,410,601 
Genstar Capital Partners V, L.P. +, a  09/30/15   105,424 
Gridiron Energy Feeder I, L.P. +, a, c  05/15/17   34,530,355 
Gryphon Partners 3.5, L.P. +, a  05/21/13   1,438,788 
Gryphon Partners IV L.P. +, a  02/08/16   33,057,695 
H.I.G. Bayside Debt & LBO Fund II, L.P. +, a  12/30/10   353,060 
Harvest Partners V, L.P. +, a  09/30/11   3,078 
Harvest Partners VII, L.P. +, a  12/14/15   11,132,981 

 

 

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

 

 

Consolidated Schedule of Investments —

December 31, 2020 (Unaudited) (continued)

 

 

Private Equity Investments (continued)        
Secondary Investments *, d (continued)  Acquisition   Fair 
North America (continued)  Date   Value 
Hellman & Friedman Capital Partners VI, L.P. +, a  12/31/12  $127,852 
Hellman & Friedman Capital Partners VII, L.P. +, a  06/30/14   1,643,169 
Highstar Capital III Prism Fund, L.P. +, a  07/01/10   15,294 
Insight Venture Partners Continuation Fund, L.P. +, a  09/09/19   44,546,039 
Investcorp Private Equity 2007 Fund, L.P. +, a  03/31/11   15,401 
Investcorp Technology Partners III (Cayman), L.P. +, a  08/19/11   10,768 
Lee Equity Partners II, L.P. +, a  06/30/17   4,617,116 
Lee Equity Partners Realization Fund, L.P. +, a  06/30/17   17,721,017 
Lightyear Fund II, L.P. +, a  09/30/13   439,612 
Madison Dearborn Capital Partners V, L.P. +, a  01/03/12   218,052 
MidOcean Partners III, L.P. +, a  06/30/11   412,225 
Monomoy Capital Partners II, L.P. +, a  09/30/15   1,111,870 
New Enterprise Associates 17, L.P. +, a  09/30/20   3,024,731 
Northgate Growth Fund, L.P. +, a  12/20/19   1,166,809 
NVP VIII PG, L.P. +, a  05/31/19   32,848,948 
Oak Investment Partners XII, L.P. +, a  06/28/12   344,458 
Palladium Equity Partners III, L.P. +, a  08/02/10   1 
Pamlico Capital GP II, LLC +, a  03/31/14   3,497 
Pamlico Capital II, L.P. +, a  03/31/14   37,107 
Providence Equity Partners IV, L.P. +, a  06/30/11   685 
Providence Equity Partners V, L.P. +, a  06/30/11   20,026 
Providence Equity Partners VI-A, L.P. +, a  06/30/13   6,630,240 
Providence Equity Partners VII-A, L.P. +, a  06/30/13   1,569,625 
Revelstoke Single Asset Fund I, L.P. +, a  11/20/19   50,761,260 
Samson Partners, L.P. +, a  12/21/20   43,159,916 
Silver Lake Partners II, L.P. +, a  06/30/14   1,045 
Silver Lake Partners III, L.P. +, a  06/30/10   2,600,938 
Silver Lake Partners V, L.P. +, a  03/31/17   55,361,773 
Silver Lake Sumeru Fund, L.P. +, a  12/18/09   93,387 
SL SPV-1, L.P. +, a  12/01/17   17,330,943 
SL SPV-2, L.P. +, a  05/01/19   7,253,176 
Sun Capital Partners V, L.P. +, a  09/30/13   5,743,399 
TA Atlantic & Pacific VI, L.P. +, a  09/30/15   189,067 
TA X, L.P. +, a  09/30/15   363 
TA XI, L.P. +, a  09/30/15   4,203,438 
TCV VI, L.P. +, a  09/30/13   60,809 
TCV VII (A), L.P. +, a  09/30/13   5,021,054 
TorQuest Partners Fund (U.S.) II, L.P. +, a  09/30/15   157,894 
TPG Partners V, L.P. +, a  07/11/11   46,151 
TPG Partners VI, L.P. +, a  07/01/10   4,112,777 
Tudor Ventures III, L.P. +, a  12/31/12   224,488 
Vistria Fund III, LP +, a  06/19/19   3,087,776 
Warburg Pincus Private Equity X, L.P. +, a  09/28/12   1,441,352 
Welsh, Carson, Anderson & Stowe XII, L.P. +, a  12/31/18   59,656,714 
Total North America (7.65%)      518,073,905 
Western Europe (0.77%)        
3i Eurofund Vb, L.P. +, a  09/30/09   111,916 
3i Growth Capital B, L.P. +, a  10/01/14   65,993 
Abingworth Bioventures III, L.P. +, a  09/30/15   2,930 
Abingworth Bioventures V Co-Investment Growth Equity Fund, L.P. +, a  06/30/12   232,443 
Abingworth Bioventures V, L.P. +, a  06/30/12   28,213 
Advent International GPE VI, L.P. +, a  09/30/10   395,852 
Apax Europe VI - A, L.P. +, a  07/01/11   131,956 
Apax Europe VII - B, L.P. +, a  04/30/11   2,839 

 

 

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

 

 

Consolidated Schedule of Investments —

December 31, 2020 (Unaudited) (continued)

 

 

Private Equity Investments (continued)        
Secondary Investments *, d (continued)  Acquisition   Fair 
Western Europe (continued)  Date   Value 
Astorg V FCPR +, a  09/30/15  $1,836,685 
Astorg VI, FCPI +, a, c  06/30/16   10,708,039 
BC European Capital IX, L.P. +, a  09/30/14   7,745,603 
Carlyle Europe Partners II, L.P. +, a  12/28/12   31,526 
Carlyle Europe Partners III, L.P. +, a  12/28/12   1,161,095 
CCP IX L.P. No.2 +, a  09/30/14   902,047 
CVC European Equity Partners V, L.P. +, a  12/28/12   582,676 
EPIC I-b Fund SLP +, a, f  11/30/20    
ESP Golden Bear Europe Fund +, a  12/31/16   11,116,482 
Galileo III FCPR +, a  09/30/15   34,139 
Graphite Capital Partners VII Top-Up +, a  09/30/15   75,919 
Graphite Capital Partners VII, L.P. +, a  09/30/15   328,859 
Indigo Capital V, L.P. +, a  09/30/15   48,868 
Industri Kapital 2000, L.P. +, a  09/30/15   1 
Italian Private Equity Fund IV, L.P. +, a  01/29/16   17,739 
KKR European Fund III, L.P. +, a  11/01/10   430,357 
Montagu III, L.P. +, a  12/09/09   1 
PAI Europe V +, a  09/30/14   5,385 
Permira Europe II, L.P. +, a  11/29/13   20,186 
Permira Europe III, L.P. +, a  09/30/13   32,701 
Permira IV, L.P. +, a  09/30/13   3,983,029 
Riverside Europe Fund IV, L.P. +, a, c  09/30/14   1,122,320 
Terra Firma Capital Partners III, L.P. +, a  09/30/13   243,134 
Trilantic Capital Partners V (Europe) S.C.A., SICAR +, a  11/20/20   10,378,169 
Trilantic Europe VI SCSp +, a, f  12/10/20    
Total Western Europe (0.77%)      51,777,102 
Total Secondary Investments (8.43%)     $570,805,719 
Primary Investments *, d (14.46%)        
Asia - Pacific (1.79%)        
Baring Asia Private Equity Fund V, L.P. +, a  12/01/10   3,851,413 
BGH Capital Fund I +, a  03/01/18   5,003,948 
CPEChina Fund III, L.P. +, a  03/28/18   38,667,589 
Hony Capital Fund VIII, L.P. +, a  10/30/15   8,296,728 
Hony Capital Partners V, L.P. +, a  12/15/11   5,687,001 
J-STAR No.4-C, L.P. +, a  08/02/19   12,382,431 
KKR Asian Fund IV SCSp +, a  05/29/20   1 
Primavera Capital Fund III L.P. +, a  05/09/18   10,380,648 
Southern Capital Fund IV L.P. +, a  01/26/18   1,976,094 
The Baring Asia Private Equity Fund VII, L.P. +, a  07/10/18   7,836,023 
TPG Asia VII (B), L.P. +, a  12/07/18   12,137,243 
Trustbridge Partners VI, L.P. +, a  04/12/18   14,874,848 
Total Asia - Pacific (1.79%)      121,093,967 
North America (8.28%)        
Advent Global Technology, L.P. +, a  06/25/19   1,067,501 
AEA Investors Fund VII L.P. +, a  02/08/19   620,390 
American Industrial Partners Capital Fund VII, L.P. +, a, c  03/29/19   841,929 
Apollo Investment Fund VIII, L.P. +, a  06/28/13   7,659,641 
Ares Corporate Opportunities Fund IV, L.P. +, a  04/19/12   5,729,287 
Ares Corporate Opportunities Fund V, L.P. +, a  12/28/15   7,386,920 
Ares Corporate Opportunities Fund VI, L.P. +, a, f  06/02/20    
Avista Capital Partners II, L.P. +, a  03/15/10   87,641 
Avista Capital Partners III, L.P. +, a  10/03/11   11,801 
Bain Capital Fund XII, L.P. +, a  06/30/17   12,731,496 

 

 

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

 

 

Consolidated Schedule of Investments —

December 31, 2020 (Unaudited) (continued)

 

 

Private Equity Investments (continued)        
Primary Investments *, d (continued)  Acquisition   Fair 
North America (continued)  Date   Value 
Bain Capital Fund XIII, L.P. +, a, f  08/07/20  $ 
Berkshire Fund IX, L.P. +, a  03/18/16   10,357,994 
Caltius Partners V-A, L.P. +, a  12/02/14   5,001,342 
Carlyle Partners VII, L.P. +, a  11/29/17   22,697,446 
Clayton Dubilier & Rice Fund IX, L.P. +, a  07/31/13   8,803,124 
Clayton, Dubilier & Rice Fund XI, L.P. +, a, f  05/15/20    
Clearlake Capital Partners V, L.P. +, a  12/15/17   36,060,830 
Clearlake Capital Partners VI, L.P. +, a  12/15/19   4,217,905 
Crescent Mezzanine Partners VI, L.P. +, a  03/30/12   1,360,715 
Genstar Capital Partners IX, L.P. +, a  02/21/19   7,817,887 
Genstar Capital Partners VI, L.P. +, a  09/01/12   4,040,250 
Genstar Capital Partners VII, L.P. +, a  06/26/15   10,805,806 
Genstar Capital Partners VIII, L.P. +, a  03/23/17   29,842,503 
GoldPoint Mezzanine Partners IV, L.P. +, a  12/30/15   9,418,214 
Green Equity Investors Side VIII, L.P. +, a  10/18/19   3,918,773 
Gryphon Heritage Partners, L.P. +, a, f  12/17/20    
Gryphon Partners V, L.P. +, a  02/23/18   7,562,064 
Gryphon Partners VI, L.P. +, a, f  12/17/20    
Harvest Partners VIII, L.P. +, a  12/19/18   12,445,801 
Insight Venture Partners X, L.P. +, a  07/06/18   11,299,398 
Insight Venture Partners XI, L.P. +, a  12/17/19   2,682,814 
KKR Americas Fund XII L.P. +, a  01/31/18   20,401,594 
KKR North America Fund XI, L.P. +, a  02/01/12   9,033,059 
Kleiner Perkins Caufield & Byers XIX LLC +, a  03/05/20   1,900,125 
Kohlberg TE Investors IX, L.P. +, a  12/20/19   2,032,608 
Kohlberg TE Investors VII, L.P. +, a  09/15/11   4,085,844 
Kohlberg TE Investors VIII, L.P. +, a  08/04/16   21,338,601 
Lee Equity Partners Realization Fund Captive AIV, L.P. +, a, f  05/31/19    
Leeds Equity Partners VI, L.P. +, a  11/25/16   16,034,363 
Lerer Hippeau Select Fund III, LP +, a  12/20/19   2,260,616 
Lerer Hippeau VII, LP +, a  12/20/19   366,759 
Madison Dearborn Capital Partners VIII, L.P. +, a  03/20/20   1,312,385 
Nautic Partners IX-A, L.P. +, a  03/12/19   2,407,848 
Nautic Partners VII-A, L.P. +, a  06/27/14   2,357,244 
New Enterprise Associates 14, L.P. +, a  05/04/12   5,933,373 
New Enterprise Associates 17, L.P. +, a  06/06/19   4,096,963 
New Mountain Capital V, L.P. +, a  06/29/17   27,044,086 
New Mountain Partners VI, L.P. +, a, f  10/16/20    
NexPhase Capital Fund III-A, LP +, a  09/01/16   24,903,798 
Oak Hill Capital Partners IV, L.P. +, a  04/28/17   14,619,906 
Oak Hill Capital Partners V, L.P. +, a  12/21/18   7,686,613 
Pamlico Capital V, L.P. +, a, f  02/03/20    
PennantPark Credit Opportunities Fund II, L.P. +, a  08/03/12   9,074,093 
Silver Lake Partners IV, L.P. +, a  07/30/12   16,842,794 
Silver Lake Partners VI, L.P. +, a  06/04/20   1 
Sumeru Equity Partners Fund, L.P. +, a  04/27/15   4,993,355 
TA XIII-B, L.P. +, a  05/02/19   8,666,485 
TCV X, L.P. +, a  08/31/18   8,848,307 
TCV XI (A), L.P. +, a, f  10/02/20    
Thompson Street Capital Partners IV, L.P. +, a  12/10/15   9,591,379 
Thompson Street Capital Partners V, L.P. +, a  05/04/18   6,149,087 
TPG Partners VII, L.P. +, a  03/01/16   13,259,498 
TPG Partners VIII, L.P. +, a  01/31/19   1,043,597 
Trident VII, L.P. +, a  09/22/16   28,182,409 
Trident VIII, L.P. +, a  04/05/19   6,579,901 

 

 

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

 

 

Consolidated Schedule of Investments —

December 31, 2020 (Unaudited) (continued)

 

 

Private Equity Investments (continued)        
Primary Investments *, d (continued)  Acquisition   Fair 
North America (continued)  Date   Value 
Vista Equity Partners Fund VII, L.P. +, a  08/31/18  $9,965,534 
Vistria Fund II, L.P. +, a  12/19/17   9,340,696 
Vistria Fund III, LP +, a  06/19/19   3,087,776 
Warburg Pincus Global Growth, L.P. +, a  11/20/18   4,571,420 
Welsh, Carson, Anderson & Stowe XII, L.P. +, a  12/19/14   15,186,097 
Welsh, Carson, Anderson & Stowe XIII, L.P. +, a  07/25/18   5,459,892 
Windjammer Senior Equity Fund IV, L.P. +, a  02/06/13   7,310,624 
Total North America (8.28%)      560,438,202 
Rest of World (0.52%)        
Advent Latin American Private Equity Fund VI-H L.P. +, a  10/17/14   8,319,191 
Altra Private Equity Fund II, L.P. +, a  12/07/12   1,967,577 
Patria - Brazilian Private Equity Fund IV, L.P. +, a  06/30/11   5,127,164 
Polish Enterprise Fund VIII, L.P. +, a  09/15/17   19,887,805 
Total Rest of World (0.52%)      35,301,737 
Western Europe (3.87%)        
Advent International GPE IX-C, L.P. +, a  05/31/19   9,985,203 
Advent International GPE VII-B, L.P. +, a  07/01/12   8,313,345 
Advent International GPE VIII-C, L.P +, a  03/22/16   14,732,391 
Apax X USD L.P. +, a  07/16/19   328,963 
Axcel VI K/S +, a  02/21/20   1,413,659 
Bain Capital Europe Fund IV, L.P. +, a  09/01/14   6,405,095 
BC Partners XI, L.P. +, a, f  12/18/20    
CapVest Equity Partners III B, L.P. +, a  08/30/13   11,007,396 
Capvis Equity V L.P. +, a  01/17/18   14,607,456 
Carlyle Europe Partners IV, L.P. +, a  08/27/13   1,463,603 
Carlyle Europe Partners V, L.P. +, a  04/23/18   1,992,222 
CVC Capital Partners VI (A) L.P. +, a  07/05/13   9,119,447 
CVC Capital Partners VIII, L.P. +, a, f  06/19/20    
DPE Deutschland IV +, a  08/24/20   1 
EQT IX, L.P. (USD) +, a, f  05/15/20    
EQT Mid-Market (No.1) Feeder L.P. +, a  07/01/16   24,231,752 
EQT VI (No.1), L.P. +, a  07/01/11   1,459,374 
Gilde Buy-Out Fund VI C.V. +, a  06/28/19   2,150,403 
Graphite Capital Partners IX L.P. +, a  04/11/18   3,567,806 
Hg Saturn I L.P. +, a, c  06/28/18   22,163,923 
HgCapital 8 L.P. +, a, c  12/19/16   16,562,129 
HgCapital Mercury 2 +, a  02/15/17   14,995,615 
Index Ventures Growth III (Jersey) L.P. +, a  03/18/15   20,692,643 
KKR European Fund V (EUR) SCSp +, a  11/05/18   14,178,945 
Livingbridge 7 LP +, a, f  09/04/20    
Nordic Capital IX, L.P. +, a  07/18/17   29,081,941 
Nordic Capital X, L.P. +, a, f  09/30/20    
PAI Europe VI-1, L.P. +, a  03/12/15   9,633,049 
Permira VII L.P. +, a  06/21/19   10,697,805 
Sixth Cinven Fund (No.3) L.P. +, a  05/01/16   10,339,032 
The Seventh Cinven Fund, L.P. +, a, c  04/16/19   3,190,271 
Total Western Europe (3.87%)      262,313,469 
Total Primary Investments (14.46%)     $979,147,375 
         
Total Private Equity Investments (Cost $4,592,800,911)(93.18%)     $6,309,406,149 

 

 

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

 

 

Consolidated Schedule of Investments —

December 31, 2020 (Unaudited) (continued)

 

 

Total Investments (Cost $4,718,027,875)(95.52%)     $6,467,544,140 
         
Other Assets in Excess of Liabilities (4.48%)      303,580,403 
         
Net Assets (100.00%)     $6,771,124,543 

 

* 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.
 
^ The interest rate on these loans is subject to the greater of a LIBOR floor or 1 month LIBOR plus a base rate. The 1 month LIBOR as of December 31, 2020 was 0.14%.
 
^^ The interest rate on these loans is subject to the greater of a LIBOR floor or 3 month LIBOR plus a base rate. The 3 month LIBOR as of December 31, 2020 was 0.24%.
 
^^^ 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 December 31, 2020 was 0.26%.
 
^^^^ 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 December 31, 2020 was 0.34%.
 
# As of December 31, 2020, 1 month EURIBOR was -0.55%.
 
## As of December 31, 2020, 3 month EURIBOR was -0.55%.
 
### As of December 31, 2020, 6 month EURIBOR was -0.53%.
 
+ The fair value of the investment was determined using significant unobservable inputs.
 
As of December 31, 2020, 1 month Bank Bill Swap Rate was 0.01%.
 
††† As of December 31, 2020, 6 month Bank Bill Swap Rate was 0.02%

 

 

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

 

 

Consolidated Schedule of Investments —

December 31, 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 December 31, 2020 was $6,309,406,149, or 92.33% of net assets. As of  December 31, 2020, the aggregate cost of each investment restricted to resale was $22,178,085, $10,621,500, $102,112, $27,897,888, $30,790,571, $38,102,078, $2,204,592, $14,353,176, $1,616,313, $404,078, $3,600,295, $2,630,127, $20,000,000, $76,440,000, $1,823,114, $11,478,466, $11,393,287, $10,085, $1,226,349, $11,587,190, $36,322,746, $35,274,427, $150,000, $1, $0, $4,168,272, $17,127,003, $56,634, $122,578,028, $27,234,802, $3,120,000, $8,571,126, $100,002,943, $11,905,932, $38,637,768, $100,087,057, $56,985,983, $35,134,908, $3,461,775, $61,360,835, $87,093, $250,000, $219,375, $1,111,078, $9,683,863, $252,000, $2,628,131, $78,329,340, $317,827, $172,633, $37,921,967, $5,000,000, $2,899,729, $473,334, $23,178,823, $15,296,399, $78,652,850, $45,225,381, $32,102,865, $7,729,253, $6,996,130, $1,152,500, $52,454,049, $46,779,748, $2,817,098, $28,417,946, $54,969,200, $14,872,000, $81,002,756, $4,632,829, $9,757,979, $28,496,694, $1,441,200, $6,939,071, $17,510,132, $69,246,328, $9,516,085, $2,715,999, $3,792,769, $27,377,030, $89,101,353, $114,301, $83,976,881, $21,901,395, $27,818,080, $14,672,982, $58,614,764, $88,276,348, $10,685,164, $963,071, $18,777,316, $1,045,423, $3,833,799, $819,248, $288,509, $9,986,562, $92,759,254, $21,615,986, $48,949,162, $17,052,864, $17,052,864, $3,377,868, $18,476,616, $4,520,077, $7,793, $12,992,596, $1,063,586, $6,274,935, $23,873,383, $18,798,388, $21,761,270, $36,261,531, $2,418,089, $12,156,155, $34,731,898, $6,884,752, $12,811,376, $8,272,024, $35,280,084, $1,279,057, $4,778,508, $1,467,338, $1,089,303, $17,063,327, $1,414,157, $1,180,761, $1,270,804, $997,468, $1,701,054, $68,055,903, $2,418,110, $3,939,216, $1,362,076, $990,143, $2,457,499, $20,335,000, $983,948, $1,460,989, $1,969,418, $5,811,585, $992,039, $1,623,514, $8,195,934, $3,113,986, $10,195,722, $978,250, $1,458,669, $1,109,610, $1,025,243, $153,587, $218,442, $320,460, $1,980,410, $979,761, $470,417, $1,617,354, $1,667,816, $2,855,552, $29,626,353, $1,224,007, $2,924,153, $1,485,583, $985,919, $1,330,465, $1,998,626, $2,089,674, $1,744,735, $2,092,518, $983,381, $28,307,194, $1,204,756, $907,784, $995,000, $38,213,727, $3,880,669, $22,229,329, $2,932,089, $975,786, $438,608, $1,945,404, $1,681,781, $1,195,193, $974,162, $971,402, $995,000, $3,056,296, $4,275,620, $2,918,380, $1,367,649, $945,268, $1,266,094, $955,320, $993,855, $1,268,334, $1,431,403, $1,341,750, $3,131,580, $2,927,997, $17,052,505, $1,393,009, $974,009, $980,290, $440,150, $3,018,479, $1,284,490, $1,376,320, $1,259,528, $989,985, $5,221,079, $1,075,999, $987,787, $535,578, $995,099, $1,385,307, $2,251,263, $1,288,701, $959,913, $1,472,106, $2,256,527, $1,331,325, $1,191,159, $1,154,352, $1,871,269, $2,391,345, $3,695,220, $577,480, $1,671,924, $9,426,165, $1,145,787, $1,962,259, $4,704,204, $336,958, $1,465,250, $990,003, $393,246, $1,431,763, $995,019, $985,126, $1,140,187, $1,768,608, $14,638,638, $12,546,575, $3,058,216, $1,375,533, $1,892,580, $1,667,661, $1,494,581, $2,891,158, $489,120, $1,664,066, $983,335, $2,904,423, $985,914, $33,427, $980,325, $3,155,650, $26,133,606, $1,089,000, $640,818, $1,359,160, $1,278,241, $3,418,018, $2,103,597, $1,281,708, $985,000, $517,130, $2,394,407, $983,504, $45,503,027, $985,569, $1,188,000, $3,667,376, $3,600,145, $3,915,982, $3,549,470, $1,985,000, $1,293,500, $3,507,273, $7,056,000, $2,945,078, $3,910,523, $21,934,614, $2,294,892, $13,513,920, $1,877,283, $2,231,515, $4,499,913, $1,000,000, $2,755,079, $35,752,983, $2,799,212, $975,499, $1,677,395, $5,099,008, $1,159,934, $5,181,014, $28,517,889, $1,118,463, $229,810, $3,426,090, $1,421,788, $1,788,605, $1,931,552, $1,487,601, $1,952,993, $5,931,239, $1,245,870, $2,152,445, $1,006,686, $3,371,719, $5,897,565, $1,141,027, $10,137,883, $2,459,888, $1,503,432, $1,565,151, $2,288,873, $24,557,991, $4,333,813, $1,614,064, $579,174, $2,330,990, $4,620,499, $1,478,668, $2,763,761, $1,498,627, $5,490,797, $1,747,169, $2,500,000, $10,380, $131,175, $1,460,696, $146,326, $53,395, $533,034, $8,806,104, $327,975, $17,598, $29,402,581, $451,287, $85,578, $320,338, $598, $1, $2, $9,887,395, $1, $1,158,141, $1, $25,218,481, $1, $15,900,890, $16,708, $1, $9,145,379, $2, $1, $162,146, $35,650,549, $1, $1, $3,835,387, $6,573,431, $4,361,621, $3, $1, $673,545, $2,553,908, $1,181,500, $29,623,324, $1,128,770, $1, $1, $1, $8, $428,308, $7,587,369, $1, $40,914,888, $43,159,916, $1, $4, $39,919,335, $1, $12,330,690, $4,669,099, $19,964,332, $1, $88,657, $9,251, $16,235, $1, $971,240, $1,104,283, $2,741,434, $803,341, $3,305,510, $1, $22,548,027, $3, $1, $1, $922,532, $1, $2, $182,963, $332,524, $855,591, $6,911,834, $854,298, $107,727, $3,017,884, $3,383,281, $1, $0, $1, $1, $57,806, $310,333, $134,204, $1, $1, $851, $229, $51,027, $101,953, $390,786, $2,326,146, $699,374, $1, $7,755,497, $0, $2,279,646, $5,122,324, $22,170,931, $8,792,949, $6,619,165, $12,747,081, $0, $7,594,899, $2,446,085, $5,123,315, $11,393,915, $9,959,998, $1,099,149, $669,282, $900,677, $4,154,938, $1, $8,283,948, $0, $219,478, $1,417,651, $11,991,681, $0, $8,165,577, $3,473,434, $23,198,131, $2,491,691, $0, $18,274,054, $3,964,223, $488,812, $6,432,844, $1, $3,316,977, $16,134,021, $7,260,116, $3,948,593, $0, $6,968,431, $0, $11,657,159, $6,852,398, $2,409,519, $15,558,047, $184,962, $1,980,000, $2,101,780, $39,978, $19,933,862, $0, $13,452,820, $2,250,000, $450,000, $1,200,310, $2,287,749, $1, $147,044, $3,675,000, $20,548,921, $0, $15,690,328, $6,704,109, $9,015,709, $0, $4,699,382, $3,383,032, $0, $12,371, $8,250,000, $6,343,000, $0, $4,714,689, $6,026,431, $6,809,279, $1,385,163, $21,447,784, $6,492,038, $9,714,672, $7,515,757, $3,305,510, $4,520,000, $1,996,646, $5,346,116, $2,284,549, $6,521,153, $2,835,787, $4,351,430, $21,453,723, $8,268,751, $1, $9,569,999, $240,001, $1,366,346, $3,434,718, $0, $1, $15,064,755, $1,158,061, $2,371,472, $4,276,305, $0, $0, $0, $15,275,106, $1, $2,836,657, $3,977,451, $13,320,770, $12,086,025, $7,062,875, $4,168,872, $12,586,057, $0, $19,817,680, $0, $4,109,096, $9,494,621, $5,448,941 and $3,191,536, respectively, totaling $4,592,800,911.
 
b Represents an affiliated issuer.
 
c Non-income producing.
 
d Investment does not issue shares.
 
e Security or a portion thereof is unsettled at December 31, 2020.
 
f Investment has been committed to but has not been funded by the Fund.
   
Legend:
 
£ - British Pound

 

 

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

 

 

Consolidated Schedule of Investments —

December 31, 2020 (Unaudited) (continued)

 

 

 

- Euro
 
A$ - Australian Dollar
 
BBSY - Bank Bill Swap Rate
 
E - EURIBOR
 
L - LIBOR
 
PIK

- Payment-in-kind

 

 

A summary of outstanding financial instruments at December 31, 2020 is as follows:

 

Forward Foreign Currency Contracts

 

Settlement Date  Counterparty   Currency
Purchased
   Currency
Sold
   Value   Unrealized
Appreciation
(Depreciation)
 
March 17, 2021   Barclays   $17,358,166   £13,000,000   $17,767,841   $(409,675)
March 17, 2021   Barclays   $82,148,877   67,500,000   $82,700,634   $(551,757)
March 17, 2021   Barclays   $97,409,976   80,000,000   $98,015,566   $(605,590)
March 17, 2021   Barclays   $97,358,392   80,000,000   $98,015,566   $(657,174)
March 17, 2021   Bank of America   $97,357,280   80,000,000   $98,015,566   $(658,286)
March 17, 2021   Bank of America   $97,354,880   80,000,000   $98,015,566   $(660,686)
March 17, 2021   Barclays   $80,476,950   £60,000,000   $82,005,418   $(1,528,468)
March 17, 2021   Barclays   $80,169,180   £60,000,000   $82,005,417   $(1,836,237)
March 17, 2021   Barclays   $80,168,580   £60,000,000   $82,005,417   $(1,836,837)
March 17, 2021   Barclays   $80,164,980   £60,000,000   $82,005,417   $(1,840,437)
February 24, 2021   Barclays   $70,487,067   59,266,667   $72,584,439   $(2,097,372)
February 24, 2021   Barclays   $70,468,043   59,266,667   $72,584,439   $(2,116,396)
February 24, 2021   Barclays   $70,363,307   59,266,667   $72,584,439   $(2,221,132)
January 05, 2021   Barclays   $1,810,350   A$2,400,000   $1,851,835   $(41,485)
January 05, 2021   Bank of America   $6,441,736   5,300,000   $6,484,019   $(42,283)
January 05, 2021   Barclays   $4,935,235   £3,700,000   $5,055,863   $(120,628)
                       $(17,224,443)

 

 

 

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 acts as investment advisers to clients other than the Fund. However, 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 by one of its affiliates or by a client 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). This distinction determines the classification of fair value measurements for disclosure purposes.

 

The various types of inputs used in determining the value of the Fund’s investments are summarized in the three tiers of hierarchy 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 in an investment and a sale could reasonably impact the quoted price.

 

Level 2 – Pricing inputs are observable inputs other than quoted prices in active markets (i.e., not Level 1 inputs). 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 factors and performance measurements. These factors and measurements include the timing of the transaction; the market in which the investment operates; comparable market transactions; operational performance and projections of the investments; various performance multiples as applied to earnings before interest, taxes, depreciation and amortization or a similar measure of earnings for the latest reporting period or a forward period; brokers quotes; and discounted cash flow analysis.

 

Due to the inherent uncertainty of estimates, fair value determinations based on estimates may materially differ from the values that would have been used had a ready market for the securities existed. The following is a summary of the Fund's investments classified in the fair value hierarchy as of December 31, 2020:

 

Investments  Level 1   Level 2   Level 3   Total 
Common Stocks  $158,137,991   $   $   $158,137,991 
Direct Investments:                    
Direct Equity   74,488,011    350,262,988    3,417,487,805    3,842,238,804 
Direct Debt           917,214,251    917,214,251 
Total Direct Investments  $74,488,011   $350,262,988   $4,334,702,056   $4,759,453,055 
Secondary Investments           570,805,719    570,805,719 
Primary Investments           979,147,375    979,147,375 
Total Investments  $232,626,002   $350,262,988   $5,884,655,150   $6,467,544,140 
Other Financial Instruments                    
Liabilities                    
Foreign Currency Exchange Contracts  $(17,020,047)  $   $   $(17,020,047)
Total Liabilities  $(17,020,047)  $   $   $(17,020,047)
Total Investments Net of Foreign Currency Exchange Contracts  $215,605,955   $350,262,988   $5,884,655,150   $6,450,524,093 
                     

The following is a reconciliation of the amount of the account balances on April 1, 2020 and December 31, 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

December 31, 2020

 
Direct Investments:                                        
  Direct Equity Investments  $2,527,297,097   $118,015,010   $778,592,011   $399,594,989   $(375,253,195)  $   $(30,758,107)  $3,417,487,805 
  Direct Debt Investments   746,578,424    (26,755,846)   158,130,440    176,631,107    (138,499,804)   1,129,930        917,214,251 
Total Direct Investments*  $3,273,875,521   $91,259,164   $936,722,451   $576,226,096   $(513,752,999)  $1,129,930   $(30,758,107)  $4,334,702,056 
Secondary Investments*   404,072,576    (42,726)   109,314,016    107,591,870    (50,130,017)           570,805,719 
Primary Investments*   574,782,992    336,712    251,175,282    235,695,823    (82,843,434)       

    979,147,375 
Total
  $4,252,731,089   $91,553,150   $1,297,211,749   $919,513,789   $(646,726,450)  $1,129,930   $(30,758,107)  $5,884,655,150 

 

 

 

*For the purposes of the tables above: (i) “Direct Investments” are private investments directly in the equity or debt of selected operating companies, often together with the management of the investee operating company; (ii) “Primary Investments” are investments in newly established private equity partnerships where underlying portfolio companies are generally not known as of the time of investment; 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 transfers 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 nine months ended December 31, 2020, transfers out of Level 3 were due to increased price transparency.

 

The amount of the net change in unrealized appreciation (depreciation) for the nine months ended December 31, 2020 relating to investments in Level 3 assets still held at December 31, 2020 is $1,356,754,940.

 

The following is a summary of quantitative information about significant unobservable valuation inputs approved by the Adviser for Level 3 Fair Value Measurements for investments held as of December 31, 2020:

 

Type of Security 

Fair Value at

December 31, 2020 (000’s)*

  

Valuation

Technique(s)

  Unobservable Input 

Range

(weighted average)

 
Direct Investments:              
Direct Equity  $17,676   Exit price  Recent transaction price   n/a 
    3,015,448   Market comparable companies  Enterprise value to EBITDA multiple   5.70x – 24.00x
(14.88x)
 
    69,303   Discounted cash flow  Discount factor   8.00% – 11.40%
(9.80%)
 
    276,250   Recent financing/transaction  Recent transaction price   n/a 
    38,995   Reported fair value  Reported fair value   n/a 
    2,186   Replacement cost  Recent transaction price   n/a 
Direct Debt  $443,984   Broker quotes  Indicative quotes for an inactive market   n/a 
    458,024   Discounted cash flow  Discount factor   2.85% – 17.58%
(9.10%)
 
    3,620   Market comparable companies  Enterprise value to EBITDA multiple   

4.70x – 9.06x

(4.70x)

 
    663   Market comparable companies  Enterprise value to sales multiple   

2.74x – 2.74x
(2.74x)

 
    40   Exit price  Recent transaction price   n/a 
    12,549   Recent financing/transaction  Recent transaction price   n/a 
Primary and Secondary Investments  $1,522,971   Adjusted reported net asset value  Reported net asset value   n/a 
    26,984   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 are directly affected by a change in that input. 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 a significantly lower or higher fair value measurements.

 

Forward Foreign Currency Exchange Contracts

 

The Fund may enter into forward foreign currency exchange contracts to manage foreign exchange rate risk. These contracts for the purchase or sale of a specific foreign currency at a fixed price on a future date may be entered into 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. The potential inability of counterparties to meet the terms of their contracts and unanticipated movements in the value of a foreign currency relative to the U.S. Dollar are risks inherent in forward foreign exchange contracts.

 

During the nine months ended December 31, 2020, the Fund entered into 70 long/short forward foreign currency exchange contracts. The Fund had $(67,099,194) in net realized losses and $(24,032,631) change in net unrealized appreciation (depreciation) on forward foreign currency contracts. The outstanding forward foreign currency exchange contract amounts at December 31, 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 December 31, 2020:

 

   Shares/
Principal
as of
December 31,
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
December 31,
2020
  Affiliated
Income/
accretion of
discount
 
Non-Controlled Affiliates                                
AAVAS Financiers Limited  4,932,728  $82,170,894  $1,620,200  $(1,620,200) $(203,000) $21,962,643  $103,930,537  $13,667,119 
Astorg Co-Invest SGG, FCPI(3)  -   25,870,794   4,585,929   -   -   51,111,395   81,568,118   - 
Camelia Investment 1 Limited  6,768,704,353   130,581,199   -   -   -   40,345,243   170,926,442   - 
Confluent Health, LLC  27,260   23,208,670   34,390   -   -   14,542,041   37,785,101   - 
ECP Holding Company, LLC(3)(4)  -   26,040,248   -   (44,652,079)  35,952,079   (17,340,248)  -   - 
ECP Parent, LLC  100,000,000   95,513,500   2,943   -   -   12,510,436   108,026,879   - 
EnfraGen, LLC  37,786   38,787,941   16,910   (23,750)  -   13,041,226   51,822,327   69,410 
EQT Jaguar Co-Investment SCSp(3)  -   47,448,633   4,674,388   -   -   27,796,574   79,919,595   - 
GlobalLogic Worldwide Holdings, Inc.(5)  701,927   163,020,474   -   (20,656,474)  -   63,219,342   205,583,342   4,183,590 
Huntress Co-Investment L.P.(3)  -   49,613,325   -   -   -   (6,967,384)  42,645,941   - 
Luxembourg Investment Company 285 S.à r.l.(6)   14,865,773   36,630,514   4,607   -   -   27,343,237   63,978,358   - 
Luxembourg Investment Company 293 S.à r.l.  9,789,622   30,686,603   8,681,180   (22,269,629)  (402,810)  19,953,072   36,648,416   104,240 
Luxembourg Investment Company 314 S.à r.l.(6)  192,000   1   -   -   -   -   1   - 
May Co-Investment S.C.A.  1,059,375   -   12,992,596   -   -   449,904   13,442,500   - 
MHS Acquisition Holdings, LLC  34,242   450,577   -   -   -   134,842   585,419   - 
MHS Blocker Purchaser L.P.(3)  -   30,494,901   -   -   -   14,769,252   45,264,153   - 
Murra Warra Asset Hold Trust  13,186,543   14,009,086   -   -   -   12,114,448   26,123,534   - 
Murra Warra Project Hold Trust  429,366   3,502,274   -   -   -   3,028,606   6,530,880   - 
Murra Warra II Asset Hold Trust  5,402,025   -   1,616,313   -   -   132,582   1,748,895   - 
Murra Warra II Project Hold Trust  10   -   404,078   -   -   33,146   437,224   - 
OHCP IV SF COI, L.P.(3)  -   16,819,852   -   -   -   11,759,707   28,579,559   - 
Onecall Holdings, L.P.(3)  -   71,681,769   -   -   -   57,435,142   129,116,911   - 
PG BRPC Investment, LLC  32,079   31,440,647   -   -   -   16,730,151   48,170,798   - 
PG Lion Management Warehouse S.C.S(3)(6)  -   944,704   -   -   -   909,580   1,854,284   - 
Polyusus Lux XVI S.a.r.l.  289,102,341   24,494,283   -   -   -   (2,707,252)  21,787,031   - 
Quadriga Capital IV Investment Holding II L.P.(3)  -   30,420,817   -   -   -   16,805,237   47,226,054   5,464,084 
Root JVCo S.à r.l.  8,243,200   -   60,440,890   -   -   2,312,558   62,753,448   - 
Safe Fleet Holdings LLC(7)  2,900,687   2,497,087   1,007   (27,313)  65   388,207   2,859,053   102,795 
SnackTime PG Holdings, Inc.  12   53,794,557   -   -   -   32,249,288   86,043,845   - 
Surfaces SLP (SCSp)(3)  -   -   34,731,898   -   -   1,538,025   36,269,923   - 
Total Non-Controlled Affiliates     $1,030,123,350  $129,807,329  $(89,249,445) $35,346,334  $435,601,000  $1,541,628,568  $23,591,238 

 

 
(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 December 31, 2020.
(5)The financial statements for the period ended March 31, 2020 incorrectly reflected this investment as an unaffiliated investment rather than as an affiliated investment. Fund management has evaluated the impact of this misstatement on the previously issued financial statements as of and for the year ended March 31, 2020 taken as a whole and concluded that such financial statements were not materially misstated. However, in order to correctly present affiliated investments, the above table has been revised to appropriately reflect the investment as an affiliated investment as of March 31, 2020.
(6)Luxembourg Investment Company 285 S.à.r.l, Luxembourg Investment Company 314 S.à.r.l and PG Lion Management Warehouse S.C.S. are related to the same investment.
(7)This investment is associated with OHCP IV SF COI, L.P.

 

COVID-19

 

Since the beginning of 2020, global financial markets have monitored and reacted to the impact and spread of COVID-19 (coronavirus) and the multidimensional response its spread has elicited, including efforts to contain its spread that have impacted and will continue to impact the global economy and the operations, financial condition, liquidity and cash flows of the Fund and its underlying portfolio companies and industries for an indefinite period of time. To the extent that the pandemic has affected the portfolio companies’ estimated performance and valuation multiples to date, these effects are reflected in this filing. The ongoing effects of the pandemic on the accounting and business performance of the portfolio companies and the industries, countries or market sectors in which they operate continue to develop, and the duration and full impact of the pandemic remain unknown. Some of these companies and industries may be harmed financially from the pandemic, while others may benefit financially.

 

The Fund is unable to predict the full impact that COVID-19 will have on the Fund’s operations, financial condition, liquidity, and cash flows over the next several months. Management is monitoring developments relating to coronavirus and is coordinating its operational response based on existing business continuity plans and on guidance from global health organizations, relevant governments, and general pandemic response best practices. These and other factors will be updated from time to time in periodic filings with the SEC.

 

Additional Information

 

On December 31, 2020, the Fund acquired all of the net assets of Partners Group Private Income Opportunities, LLC (the "Acquired Fund"), a closed-end management investment company, in a tax-free reorganization in exchange for shares in the Fund, pursuant to a plan of reorganization approved by the Acquired Fund's shareholders on December 14, 2020. The Acquired Fund's Net Assets Received was $64,582,822. For financial reporting purposes, assets received and shares issued by the Fund were recorded at fair value; however, the cost basis of the investments received from the Acquired Fund was carried forward to align ongoing reporting of the Fund's realized gains and losses with amounts distributable to shareholders for tax purposes.