NPORT-EX 2 pmfivti_nportex.htm SOI

 

NB Crossroads Private Markets Fund IV (TE) - Client LLC (the “Fund”) invests substantially all of its assets in NB Crossroads Private Markets Fund IV Holdings LLC (the “Company”) through its consolidated subsidiary, NB Crossroads Private Markets Fund IV (Offshore), Client Ltd. The percentage of the Company’s members’ equity owned by the Fund at December 31, 2022, was 34.26%. The Fund has included the Company’s schedule of investments as of December 31, 2022, below. The Company’s schedule of investments was also filed on Form NPORT-EX with the Securities and Exchange Commission on March 1, 2023.

 

 

 

 

NB Crossroads Private Markets Fund IV Holdings LLC

Schedule of Investments

December 31, 2022 (Unaudited)

 

Investments / Co-investments (A),(B),(D)  Acquisition Type  Acquisition Dates (C)  Geographic Region (E)  Cost   Fair Value 
Large-cap Buyout (21.70%)                   
BC European Capital X - Betty Co-Investment (1) LP  Co-investment  01/2019-07/2020  North America  $596,524   $1,839,006 
BC European Capital X - Hulk Co-Investment (1) LP  Co-investment  07/2018-07/2018  North America   1,320,038    4,158,644 
Carlyle Partners VII, L.P.  Primary  12/2018-09/2022  North America   11,536,181    13,708,704 
Clayton, Dubilier & Rice Fund X, L.P.  Primary  03/2018-11/2022  North America   6,442,199    10,170,898 
Cortefiel Co-Invest SCSp  Co-investment  10/2017-10/2017  Europe   1,308,759    2,222,358 
CVC Capital Partners VII, L.P.  Primary  12/2018-10/2022  Europe   9,464,335    16,510,854 
Gorilla Aggregator L.P. (F)  Co-investment  10/2017  North America   1,583,511    4,289,511 
KKR Byzantium Infrastructure Co-Invest L.P.  Co-investment  10/2017  Europe   2,123,701    2,075,153 
KKR Taurus Co-Invest II L.P.  Co-investment  10/2017-11/2017  North America   964,771    1,542,923 
SLP Blue Co-Invest, L.P.  Co-investment  06/2018  North America   1,804,069    2,984,374 
THL Equity Fund VIII Investors (Agiliti), L.P.  Co-investment  01/2019-07/2021  North America   2,975,044    8,154,316 
TPG Healthcare Partners, L.P.  Primary  12/2019-12/2022  North America   1,368,161    1,788,202 
TPG Partners VIII, L.P.  Primary  12/2019-10/2022  North America   6,201,484    9,291,266 
Uno Co-Invest L.P.  Co-investment  06/2017-06/2020  North America   3,599,359    8,728,975 
             51,288,136    87,465,184 
Small and Mid-cap Buyout (43.42%)                   
BC Holdco, LLC  Co-investment  11/2017  North America   2,325,157    3,905,063 
ByLight InvestCo LP  Co-investment  05/2017-07/2022  North America   53,884    8,801,399 
Charlesbank Equity Fund IX, L.P.  Primary  07/2018-06/2022  North America   9,677,333    13,442,084 
CHG PPC Investor LLC  Co-investment  03/2018  North America   570,715    2,735,093 
CI Capital Investors II, L.P.  Secondary  06/2017-09/2020  North America   24,407    11,472 
CI Capital Investors II Follow-On Partners, L.P.  Co-investment  05/2018-07/2021  North America   618,263    181,813 
EQT Mid Market Europe, L.P.  Primary  08/2017-06/2022  Europe   7,429,928    9,608,383 
EXC Holdings LP  Co-investment  11/2017  North America   626,548    1,903,387 
Fortress Vietnam Investment Holdings PTE. LTD.  Co-investment  06/2017-07/2019  Asia   1,301,945    2,702,716 
Further Global Capital Partners, L.P.  Primary  03/2018-11/2022  North America   9,736,371    11,423,840 
JLL MedPlast Topco, L.P.  Co-investment  06/2018  North America   1,640,000    3,000,000 
KKR Global Infrastructure Investors III L.P.  Primary  12/2018-11/2022  North America   8,972,095    9,643,157 
MCH Iberian Capital Fund IV, F.C.R.  Secondary  05/2017-07/2022  Europe   4,002,889    6,315,950 
MHS Acquisition Holdings, LLC (F)  Co-investment  03/2017-12/2019  North America   1,046,584    1,988,509 
Milani Aggregator LLC (F)  Co-investment  06/2018-08/2021  North America   1,699,440    1,507,900 
MND Holdings I Corp (F)  Co-investment  07/2017  North America   1,757,165    3,937,500 
NB Soho LP (TRG Growth Fund II)  Secondary  06/2017-04/2022  North America   1,878,081    1,308,437 
NB Verrocchio LP  Co-investment  06/2018  South America   3,357,522    2,939,969 
Oak Hill Capital Partners IV, L.P.  Primary  05/2017-05/2022  North America   3,050,072    5,146,762 
OHCP IV SF COI, L.P.  Co-investment  01/2018-11/2018  North America   683,026    1,386,530 
PPC Fund II, L.P.  Primary  04/2018-08/2022  North America   7,692,388    10,923,143 
Rockbridge Portfolio Fund I L.P.  Secondary  12/2018-06/2021  North America   1,189,708    3,152,565 
Silver Creek Midstream Coinvest LP  Co-investment  06/2018-11/2019  North America   2,823,458    3,783,721 
THL Equity Fund VII Investors (MHS), L.P.  Co-investment  04/2017-07/2018  North America   1,119,575    5,960,172 
The Veritas Capital Fund VI, L.P.  Primary  06/2017-08/2022  North America   3,693,014    23,928,930 
VSC RST Holdco, L.P. (F)  Co-investment  08/2017-08/2021  North America   3,382,965    10,013,769 
Webster Capital IV, L.P.  Primary  07/2018-12/2022  North America   8,679,177    18,124,923 
Wind Point Partners CV1, L.P.  Secondary  09/2018-12/2020  North America   10,140    13,453 
WR Environmental Aggregator LLC (F)  Co-investment  04/2017-02/2022  North America   1,148,240    1,389,370 
Wrigley Co-Invest, L.P.  Co-investment  06/2018-10/2018  North America   2,350,120    5,869,655 
             92,540,210    175,049,665 

 

 

 

 

NB Crossroads Private Markets Fund IV Holdings LLC

Schedule of Investments

December 31, 2022 (Unaudited)

 

Investments / Co-investments (A),(B),(D)  Acquisition Type  Acquisition Dates (C)  Geographic Region (E)  Cost   Fair Value 
Special Situations (14.72%)                   
Apollo Investment Fund IX, L.P.  Primary  03/2019-12/2022  North America   2,659,044    4,143,482 
Cerberus Institutional Partners VI, L.P.  Primary  04/2017-12/2019  North America   9,268,482    13,057,565 
Diligere Co-Investment Partners, LLC  Co-investment  02/2018-07/2021  North America   1,304,925    3,588,256 
Epiris Fund II L.P.  Primary  05/2018-11/2022  Europe   6,959,872    13,237,604 
Lantern Capital Partners Fund I (A), L.P  Primary  04/2018-02/2021  North America   3,836,535    2,752,806 
NB Arch LP  Co-investment  09/2017  North America   830,000    2,994,275 
NB WM Co-Invest LP  Co-investment  09/2017  North America   -    605,164 
Runner Topco L.P.  Co-investment  04/2018  North America   132,049    790,101 
Sycamore Partners III, L.P.  Primary  01/2018-09/2022  North America   7,254,144    9,522,247 
Verscend Intermediate Holding Corp. (F)  Co-investment  08/2018  North America   8,305,031    8,633,000 
             40,550,082    59,324,500 
Venture Capital (17.33%)                   
Alsop Louie Capital IV L.P.  Primary  11/2017-09/2022  North America   5,546,167    6,919,552 
Battery Ventures XII, L.P.  Primary  03/2018-08/2021  North America   1,975,887    7,241,893 
Battery XII Side Fund, L.P.  Primary  03/2018-08/2021  North America   1,214,195    3,675,059 
Canaan XI L.P.  Primary  01/2018-09/2022  North America   4,293,992    11,015,750 
DFJ Growth III, L.P.  Primary  05/2017-12/2022  North America   3,309,634    7,752,147 
Hosen Capital Fund III, L.P.  Primary  04/2017-05/2021  Asia   2,149,521    3,867,358 
Menlo Ventures XIV, L.P.  Primary  10/2017-06/2022  North America   2,521,288    7,194,396 
New Clearent Holdings, LLC (F)  Co-investment  06/2018-10/2021  North America   2,026,027    6,078,082 
Summit Partners Europe Growth Equity Fund II, SCSp  Primary  01/2018-12/2022  Europe   2,589,014    8,027,180 
TPG Drake Co-Invest, L.P.  Co-investment  07/2018  North America   1,719,117    1,244,154 
TPG Tech Adjacencies, L.P.  Primary  06/2019-12/2022  North America   4,261,473    6,830,936 
             31,606,315    69,846,507 

 

Short Term Investments  Cost   Fair Value 
Money Market Fund (2.99%)          
Morgan Stanley Institutional Liquidity Fund Government Portfolio   12,058,798    12,058,798 
    12,058,798    12,058,798 
           
Total Investments in Portfolio Funds (cost $228,043,541) (100.16%)        403,744,654 
Other Assets & Liabilities (Net) (-0.16%)        (619,773)
Members' Equity - Net Assets (100.00%)       $403,124,881 

 

(A)   Non-income producing securities, which are restricted as to public resale and illiquid.
(B)      Total cost of illiquid and restricted securities at December 31, 2022 aggregated $215,984,743. Total fair value of illiquid and restricted securities at December 31, 2022 was $391,685,856 or 97.17% of net assets.
(C)   Acquisition Dates cover from original investment date to the last acquisition date and is required disclosure for restricted securities only.
(D)   All percentages are calculated as fair value divided by the Company's Members' Equity - Net Assets.
(E)   Geographic Region is based on where a Portfolio Fund is headquartered and may be different from where the Portfolio Fund invests.
(F)   The fair value of the investment was determined using a significant unobservable input.

 

 

 

 

Valuation of Investments

 

The Company computes its net asset value (“NAV”) as of the last business day of each fiscal quarter and at such other times as deemed appropriate by the Registered Investment Adviser and the Sub-Adviser in accordance with valuation principles set forth below, or as may be determined from time to time, pursuant to the valuation procedures (the “Procedures”) established by the Board.

 

The Board has approved the Procedures pursuant to which the Company values its interests in the Portfolio Funds and other investments. The Board has delegated to the Sub-Adviser general responsibility for determining the value of the assets held by the Company. The value of the Company’s interests is based on information reasonably available at the time the valuation is made and the Sub-Adviser believes to be reliable.

 

It is expected that most of the Portfolio Funds in which the Company invests will meet the criteria set forth under the Financial Accounting Standards Board (“FASB”) ASC Topic 820, Fair Value Measurement (“ASC 820”) permitting the use of the practical expedient to determine the fair value of the Portfolio Fund investments. ASC 820 provides that, in valuing alternative investments that do not have quoted market prices but calculate NAV per share or equivalent, an investor may determine fair value by using the NAV reported to the investor by the underlying investment. To the extent ASC 820 is applicable to a Portfolio Fund, the Sub-Adviser generally will value the Company’s investment in the Portfolio Fund based primarily upon the value reported to the Company by the Portfolio Fund or the lead investor of a direct co-investment as of each quarter-end, determined by the Portfolio Fund in accordance with its own valuation policies.

 

FASB ASC 820-10, “Fair Value Measurements” establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). FASB ASC 820 provides three levels of the fair value hierarchy as follows:

 

Level 1 Unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access;
   
Level 2 Observable inputs other than quoted prices included in Level 1 that are observable for the asset or liability either directly or indirectly. These inputs may include quoted prices for the identical instrument on an inactive market, prices for similar instruments, interest rates, prepayment speeds, credit risk, yield curves, default rates, and similar data;
   
Level 3 Unobservable inputs for the asset or liability to the extent that relevant observable inputs are not available, representing the Company’s own assumptions about the assumptions that a market participant would use in valuing the asset or liability, and that would be based on the best information available.

 

 

 

 

Most Portfolio Funds are structured as closed-end, commitment-based private investment funds to which the Company commits a specified amount of capital upon inception of the Portfolio Fund (i.e., committed capital) which is then drawn down over a specified period of the Portfolio Fund's life. Such Portfolio Funds generally do not provide redemption options for investors and, subsequent to final closing, do not permit subscriptions by new or existing investors. Accordingly, the Company generally holds interests in Portfolio Funds for which there is no active market, although, in some situations, a transaction may occur in the "secondary market" where an investor purchases a limited partner’s existing interest and remaining commitment.

 

Assumptions used by the Sub-Adviser due to the lack of observable inputs may significantly impact the resulting fair value and therefore the Company's results of operations and financial condition.

 

The following table presents the investments carried on the Statement of Assets, Liabilities and Members’ Equity - Net Assets by level within the valuation hierarchy as of December 31, 2022.

 

   Level 1   Level 2   Level 3   Net Asset Value   Total 
Assets:                         
Large-cap Buyout  $-   $-   $4,289,511   $83,175,673   $87,465,184 
Small and Mid-cap Buyout   -    -    18,837,048    156,212,617    175,049,665 
Special Situations   -    -    9,423,101    49,901,399    59,324,500 
Venture   -    -    6,078,082    63,768,425    69,846,507 
Money Market Fund   12,058,798    -    -    -    12,058,798 
Total  $12,058,798   $-   $38,627,742   $353,058,114   $403,744,654 

 

Significant Unobservable Inputs

 

As of December 31, 2022, the Company had investments valued at $403,744,654. The fair value of investments valued at $353,058,114 in the Company's Schedule of Investments have been valued at the unadjusted NAV reported by the managers of the investments.

 

The classification of an investment within Level 3 is based upon the significance of the unobservable inputs to the overall fair value measurement. The following table summarizes the valuation methodologies and inputs used for investments categorized in Level 3 as of December 31, 2022:

 

          Unobservable Inputs
Investments  Fair Value
12/31/2022
   Valuation
Methodologies
  Variable  Value/Range   Weighted
Average1
 
Large-cap Buyout  $4,289,511   Market Approach  LTM EBITDA   12.5x    N/A 
                      
Small and Mid-cap Buyout   17,329,148   Market Approach  LTM EBITDA   14.0x-16.5x    15.6x 
                      
Small and Mid-cap Buyout   1,507,900   Market Approach  LTM Net Revenue   3.9x    N/A 
                      
Special Situations   9,423,101   Market Approach  LTM EBITDA   10.7x-18.4x    17.8x 
                      
Venture   6,078,082   Recent Transaction Value  Recent Transaction Value   N/A    N/A 
                      
Total  $38,627,742                 

 

1 Inputs weighted based on fair value of investments in range. 

 

 

 

 

During the period ended December 31, 2022 purchases and sales from Level 3 investments were as follows:

 

Purchases   Sales 
$-   $(89,135)

 

During the period ended December 31, 2022 unrealized appreciation and realized gains from Level 3 investments were $992,676 and $132,049, respectively.

 

The Company recognizes transfers into and out of the levels indicated above at the end of the reporting period. There were no transfers into or out of Level 3 during the period ended December 31, 2022.

 

The estimated remaining life of the Company’s Portfolio Funds as of December 31, 2022 is one to six years, with the possibility of extensions by each of the Portfolio Funds.