Crescent Capital BDC : Reports December 31, 2021 Financial Results; Declares a First Quarter 2022 Regular Dividend of $0.41 per Share - Form 8-K

Crescent Capital BDC, Inc. Reports December 31, 2021 Financial Results;

Declares a First Quarter 2022 Regular Dividend of $0.41 per Share

LOS ANGELES, February 23, 2022 - Crescent Capital BDC, Inc. ("Crescent BDC" or "Company") (NASDAQ: CCAP) today reported net investment income of $47.6 million, or $1.67 per share, and Adjusted Net Investment Income of $53.9 million, or $1.89 per share, for the year ended December 31, 2021. For the quarter ended December 31, 2021, net investment income was $12.5 million, or $0.42 per share, and Adjusted Net Investment Income was $12.7 million, or $0.43 per share.¹ Reported net asset value per share was $21.12 at December 31, 2021.

The Company announced that its Board of Directors declared a regular cash dividend for the first quarter of 2022 of $0.41 per share, which will be paid on April 15, 2022 to stockholders of record as of March 31, 2022. Additionally, the second in a series of four previously declared $0.05 per share special cash dividends will be paid on March 15, 2022 to stockholders of record as of March 4, 2022.

Selected Financial Highlights

($ in millions, except per share amounts)

		As of and for the Three Months Ended
		December 31, 2021			September 30, 2021			December 31, 2020
Investments, at fair value		$	1,270.4			$	1,138.6			$	1,034.0
Total assets		$	1,317.8			$	1,183.2			$	1,054.2
Total net assets		$	652.3			$	596.2			$	560.0
Net asset value per share		$	21.12			$	21.16			$	19.88
Investment income		$	24.1			$	25.5			$	20.3
Net investment income		$	12.5			$	12.7			$	13.2
Net realized gains (losses), net of taxes		$	(0.4	)		$	27.9			$	(13.5	)
Net change in unrealized gains (losses), net of taxes		$	0.7			$	(23.9	)		$	34.8
Net increase (decrease) in net assets resulting from operations		$	12.8			$	16.7			$	34.5
Net investment income per share		$	0.42			$	0.45			$	0.47
Net realized gains (losses) per share, net of taxes		$	(0.01	)		$	0.99			$	(0.49	)
Net change in unrealized gains (losses) per share, net of taxes		$	0.02			$	(0.85	)		$	1.24
Net increase (decrease) in net assets resulting from operations per share		$	0.44			$	0.59			$	1.22
Regular distributions paid per share		$	0.41			$	0.41			$	0.41
Special distributions paid per share		$	0.05				-				-
Non-GAAP Financial Measures1:
Adjusted net investment income		$	12.7			$	13.5			$	13.2
Adjusted net investment income per share		$	0.43			$	0.48			$	0.47
Weighted average yield on income producing securities (at cost)2			7.5	%			7.6	%			8.0	%
Percentage of debt investments at floating rates			98.5	%			99.7	%			98.4	%

Portfolio & Investment Activity

Full Year

For the year ended December 31, 2021, the Company invested $647.4 million across 46 new portfolio companies, 48 existing portfolio companies and several follow-on revolver and delayed draw fundings. For this period, the Company had $461.3 million in aggregate exits, sales and repayments.

For the year ended December 31, 2020, the Company invested $352.4 million across 24 new portfolio companies, 10 existing portfolio companies and several follow-on revolver and delayed draw fundings. During this period, the Company had $259.0 million in aggregate exits, sales and repayments.

Fourth Quarter

For the quarter ended December 31, 2021, the Company invested $279.7 million across 17 new portfolio companies, 14 existing portfolio companies and several follow-on revolver and delayed draw fundings. For this period, the Company had $151.7 million in aggregate exits, sales and repayments.

For the quarter ended September 30, 2021, the Company invested $158.5 million across 12 new portfolio companies, 10 existing portfolio companies and several follow-on revolver and delayed draw fundings. For this period, the Company had $122.8 million in aggregate exits, sales and repayments.

As of December 31, 2021 and September 30, 2021, the Company had investments in 134 and 132 portfolio companies with an aggregate fair value of $1,270.4 and $1,138.6 million, respectively. The portfolio at fair value was comprised of the following asset types:

Portfolio Asset Types:

		As of
$ in millions		December 31, 2021			September 30, 2021
Investment Type		Fair Value			Percentage			Fair Value			Percentage
Senior secured first lien		$	329.9				26.0	%		$	349.8				30.7	%
Unitranche first lien3			731.0				57.5				597.0				52.4
Unitranche first lien-last out3			13.7				1.1				13.5				1.2
Senior secured second lien			72.7				5.7				56.4				5.0
Unsecured debt			5.6				0.4				5.4				0.5
Equity & other			59.5				4.7				57.9				5.1
LLC/LP equity interests			58.0				4.6				58.6				5.1
Total investments		$	1,270.4				100.0	%		$	1,138.6				100.0	%

Results of Operations

Full Year

For the year ended December 31, 2021, investment income totaled $94.0 million, an increase from $77.1 million for the year ended December 31, 2020. The increase was primarily driven by an increase in interest income from investments, as strong net deployment led to the growth of the Company's income-producing investment portfolio. Interest income, which includes amortization of upfront fees, increased from $71.1 million for the year ended December 31, 2020 to $85.7 million for the year ended December 31, 2021. Included in interest from investments for the year ended December 31, 2021 and 2020 are $8.0 million and $2.3 million of accelerated accretion of OID, respectively.

For the years ended December 31, 2021 and 2020, total expenses, including income and excise taxes, totaled $46.4 million and $27.2 million, respectively. The increase was primarily driven by higher interest and other debt financing costs due to higher weighted average debt outstanding resulting from the Company's growing investment portfolio, as well as an accrued and unpaid capital gains based incentive fee.

Fourth Quarter

For the quarter ended December 31, 2021, investment income totaled $24.1 million, compared to $25.5 million for the quarter ended September 30, 2021. The decrease was primarily related to a reduction in interest income from investments, as accelerated accretion of OID decreased from $3.9 million for the quarter ended September 30, 2021 to $1.1 million for the quarter ended December 31, 2021.

For the quarters ended December 31, 2021 and September 30, 2021, total expenses, including income and excise taxes, totaled $11.7 million and $12.8 million, respectively. The decrease was primarily driven by a reduction in incentive fees and interest and other debt financing costs.

Liquidity and Capital Resources

As of December 31, 2021, the Company had $23.5 million in cash and cash equivalents and restricted cash and $197.0 million of undrawn capacity on its credit facilities, subject to borrowing base and other limitations. The weighted average interest rate on the Company's debt outstanding as of December 31, 2021 was 3.15%.

The Company's debt to equity ratio was 0.98x as of December 31, 2021.

Non-GAAP Financial Measures

On a supplemental basis, the Company is disclosing Adjusted Net Investment Income and Adjusted Net Investment Income per share, each of which is a financial measure that is calculated and presented on a basis of methodology other than in accordance with U.S. GAAP ("non-GAAP"). Adjusted Net Investment Income represents net investment income, excluding capital gains incentive fees. We use this non-GAAP financial measure internally to analyze and evaluate financial results and performance and believe that this non-GAAP financial measure is useful to investors as an additional tool to evaluate ongoing results and trends without giving effect to capital gains incentive fees. The Company's investment advisory agreement provides that a capital gains-based incentive fee is determined and paid annually with respect to realized capital gains (but not unrealized capital appreciation) to the extent such realized capital gains exceed realized capital losses and unrealized capital depreciation on a cumulative basis. We believe that Adjusted Net Investment Income is a useful performance measure because it reflects the net investment income produced on the Company's investments during a period without giving effect to any changes in the value of such investments and any related capital gains incentive fees between periods. The presentation of Adjusted Net Investment Income is not intended to be a substitute for financial results prepared in accordance with GAAP and should not be considered in isolation.

The following table provides an unaudited reconciliation of net investment income (the most comparable U.S. GAAP measure) to Adjusted Net Investment Income for the periods presented:

		For the three months ended			For the year ended December 31,
		December 31, 2021			September 30, 2021			2021			2020
$ in millions, except per share data		Amount			Per Share			Amount			Per Share			Amount			Per Share			Amount			Per Share
Net investment income		$	12.5			$	0.42			$	12.7			$	0.45			$	47.6			$	1.67			$	49.9			$	1.80
Capital gains based incentive fee			0.2				0.01				0.8				0.03				6.3				0.22				-				-
Adjusted net investment income		$	12.7			$	0.43			$	13.5			$	0.48			$	53.9			$	1.89			$	49.9			$	1.80

Conference Call

The Company will host a webcast/conference call on Thursday, February 24, 2022 at 12:00 p.m. (Eastern Time) to discuss its financial results for the fourth quarter and year ended December 31, 2021. Please visit Crescent BDC's webcast link located on the Events & Presentations page of the Investor Relations section of Crescent BDC's website for a slide presentation that complements the earnings conference call.

All interested parties are invited to participate via telephone or the live webcast, which will be hosted on a webcast link located on the Events & Presentations page of the Investor Resources section of Crescent BDC's website at www.crescentbdc.com. Please visit the website to test your connection before the webcast. Participants are also invited to access the conference call by dialing one of the following numbers:

Domestic: [phone]

International: [phone]

Conference ID: 5352288

All callers will need to enter the Conference ID followed by the # sign and reference "Crescent BDC" once connected with the operator. An archived replay will be available via a webcast link located on the Investor Relations section of Crescent BDC's website.

Endnotes

Note: Numbers may not sum due to rounding.

1)

Adjusted Net Investment Income is a financial measure that is not calculated in accordance with U.S. GAAP. See "Non-GAAP Financial Measures" above for a description of this non-GAAP measure and a reconciliation from net investment income to Adjusted Net Investment Income. The Company's management uses this non-GAAP financial measure internally to analyze and evaluate financial results and performance and believes that this non-GAAP financial measure is useful to investors as an additional tool to evaluate ongoing results and trends for the Company without giving effect to capital gains incentive fees. The presentation of Adjusted Net Investment Income is not intended to be a substitute for financial results prepared in accordance with GAAP and should not be considered in isolation.

2)

Yield excludes investments on non-accrual status.

3)

Unitranche loans are first lien loans that may extend deeper in a company's capital structure than traditional first lien debt and may provide for a waterfall of cash flow priority among different lenders in the unitranche loan. In certain instances, the Company may find another lender to provide the "first out" portion of such loan and retain the "last out" portion of such loan, in which case, the "first out" portion of the loan would generally receive priority with respect to payment of principal, interest and any other amounts due thereunder over the "last out" portion that the Company would continue to hold. In exchange for the greater risk of loss, the "last out" portion earns a higher interest rate.

Crescent Capital BDC, Inc.

Consolidated Statements of Assets and Liabilities

(in thousands except share and per share data)

		As of December 31, 2021			As of December 31, 2020
Assets
Investments, at fair value
Non-controllednon-affiliated (cost of $1,150,173 and $920,693, respectively)		$	1,165,897			$	923,912
Non-controlled affiliated (cost of $41,242 and $50,431, respectively)			51,701				71,354
Controlled (cost of $53,431 and $40,000, respectively)			52,768				38,735
Cash and cash equivalents			10,069				1,896
Restricted cash and cash equivalents			13,457				12,953
Receivable for investments sold			14,871				6
Interest and dividend receivable			6,763				3,859
Unrealized appreciation on foreign currency forward contracts			2,115				264
Deferred tax assets			42				630
Other assets			126				543
Total assets		$	1,317,809			$	1,054,152
Liabilities
Debt (net of deferred financing costs of $6,897 and $4,600, respectively)		$	631,040			$	471,932
Distributions payable			12,664				11,549
Incentive fees payable			6,924				-
Interest and other debt financing costs payable			5,513				3,923
Management fees payable			3,830				1,867
Deferred tax liabilities			956				1,324
Unrealized depreciation on foreign currency forward contracts			631				896
Directors' fees payable			114				98
Accrued expenses and other liabilities			3,852				2,563
Total liabilities		$	665,524			$	494,152
Net Assets
Preferred stock, par value $0.001 per share (10,000 shares authorized, zero outstanding, respectively)		$	-			$	-
Common stock, par value $0.001 per share (200,000,000 shares authorized, 30,887,360 and 28,167,360 shares issued and outstanding, respectively)			31				28
Paid-in capital in excess of par value			666,162				594,658
Accumulated earnings (loss)			(13,908	)			(34,686	)
Total Net Assets		$	652,285			$	560,000
Total Liabilities and Net Assets		$	1,317,809			$	1,054,152
Net asset value per share		$	21.12			$	19.88

Crescent Capital BDC, Inc.

Consolidated Statements of Operations

(in thousands except share and per share data)

		For the years ended December 31,
		2021			2020			2019
Investment Income:
From non-controllednon-affiliated investments:
Interest income		$	81,371			$	66,078			$	45,237
Paid-in-kind interest			1,881				2,169				560
Dividend income			1,919				323				353
Other income			791				1,060				807
From non-controlled affiliated investments:
Interest income			1,170				1,420				1,902
Paid-in-kind interest			1,235				1,456				-
Dividend income			2,414				2,407				2,318
Other income			3				-				-
From controlled investments:
Dividend income			3,200				2,200				2,300
Interest income			2				-				-
Total investment income			93,986				77,113				53,477
Expenses:
Interest and other debt financing costs			19,766				15,485				13,362
Management fees			14,118				11,438				9,198
Income based incentive fees			9,849				8,639				4,752
Capital gains based incentive fees			6,324				-				-
Professional fees			1,769				1,460				957
Directors' fees			475				437				303
Organization expense			-				-				136
Other general and administrative expenses			2,628				2,544				2,201
Total expenses			54,929				40,003				30,909
Management fees waiver			(3,302	)			(4,672	)			(4,502	)
Income based incentive fees waiver			(7,517	)			(8,639	)			(4,752	)
Net expenses			44,110				26,692				21,655
Net investment income before taxes			49,876				50,421				31,822
Income and excise taxes			2,250				541				139
Net investment income			47,626				49,880				31,683
Net realized and unrealized gains (losses) on investments:
Net realized gain/(loss) on:
Non-controllednon-affiliated investments			3,687				(10,889	)			824
Non-controlled affiliated investments			28,810				(4,314	)			(7,900	)
Foreign currency transactions			311				(83	)			(70	)
Foreign currency forward contracts			(193	)			-				-
Net change in unrealized appreciation (depreciation) on:
Non-controllednon-affiliated investments and foreign currency translation			12,535				7,437				3,746
Non-controlled affiliated investments			(10,464	)			19,686				100
Controlled investments			602				(1,707	)			442
Foreign currency forward contracts			2,116				(1,324	)			675
Net realized and unrealized gains (losses) on investments			37,404				8,806				(2,183	)
Realized loss on asset acquisition			-				(3,825	)			-
Net realized and unrealized gains (losses) on investments and asset acquisition			37,404				4,981				(2,183	)
Benefit (provision) for taxes on realized gain on investments			(1,177	)			46				(67	)
Benefit (provision) for taxes on unrealized appreciation (depreciation) on investments			(220	)			(235	)			(154	)
Net increase (decrease) in net assets resulting from operations		$	83,633			$	54,672			$	29,279
Per Common Share Data:
Net increase (decrease) in net assets resulting from operations per share (basic and diluted):		$	2.94			$	1.98			$	1.69
Net investment income per share (basic and diluted):		$	1.67			$	1.80			$	1.83
Weighted average shares outstanding (basic and diluted):			28,477,771				27,681,757				17,344,640

About Crescent BDC

Crescent BDC is a business development company that seeks to maximize the total return of its stockholders in the form of current income and capital appreciation by providing capital solutions to middle market companies with sound business fundamentals and strong growth prospects. Crescent BDC utilizes the extensive experience, origination capabilities and disciplined investment process of Crescent Capital Group LP ("Crescent"). Crescent BDC is externally managed by Crescent Cap Advisors, LLC, a subsidiary of Crescent. Crescent BDC has elected to be regulated as a business development company under the Investment Company Act of 1940. For more information about Crescent BDC, visit www.crescentbdc.com. However, the contents of such website are not and should not be deemed to be incorporated by reference herein.

About Crescent Capital Group

Crescent is a global credit investment manager with over $38 billion of assets under management. For 30 years, the firm has focused on below investment grade credit through strategies that invest in marketable and privately originated debt securities including senior bank loans, high yield bonds, as well as private senior, unitranche and junior debt securities. Crescent is headquartered in Los Angeles with offices in New York, Boston, and London and more than 190 employees globally. For more information about Crescent, visit www.crescentcap.com. However, the contents of such website are not and should not be deemed to be incorporated by reference herein.

Contact:

Dan McMahon

[e-mail]

212-364-0149

Forward-Looking Statements

This press release, and other statements that Crescent BDC may make, may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act, with respect to Crescent BDC's future financial or business performance, strategies or expectations. Forward-looking statements are typically identified by words or phrases such as "trend," "potential," "opportunity," "pipeline," "believe," "comfortable," "expect," "anticipate," "current," "intention," "estimate," "position," "assume," "outlook," "continue," "remain," "maintain," "sustain," "seek," "achieve," and similar expressions, or future or conditional verbs such as "will," "would," "should," "could," "may" or similar expressions.

Crescent BDC cautions that forward-looking statements are subject to numerous assumptions, risks and uncertainties, which may change over time. Forward-looking statements speak only as of the date they are made, and Crescent BDC assumes no duty to and does not undertake to update forward-looking statements. Actual results could differ materially from those anticipated in forward-looking statements and future results could differ materially from historical performance.

In addition to factors previously disclosed in Crescent BDC's SEC reports and those identified elsewhere in this press release, the following factors, among others, could cause actual results to differ materially from forward-looking statements or historical performance: (1) our future operating results; (2) our business prospects and the prospects of our portfolio companies; (3) the impact of investments that we expect to make; (4) our contractual arrangements and relationships with third parties; (5) the dependence of our future success on the general economy and its impact on the industries in which we invest; (6) the financial condition of and ability of our current and prospective portfolio companies to achieve their objectives; (7) our expected financings and investments; (8) the adequacy of our cash resources and working capital, including our ability to obtain continued financing on favorable terms; (9) the timing of cash flows, if any, from the operations of our portfolio companies; (10) the impact of increased competition; (11) the ability of our investment adviser to locate suitable investments for us and to monitor and administer our investments; (12) potential conflicts of interest in the allocation of opportunities between us and other investment funds managed by our investment adviser or its affiliates; (13) the ability of our investment adviser to attract and retain highly talented professionals; (14) changes in law and policy accompanying the new administration and uncertainty pending any such changes; (15) increased geopolitical unrest, terrorist attacks or acts of war, which may adversely affect the general economy, domestic and local financial and capital markets, or the specific industries of our portfolio companies; (16) changes and volatility in political, economic or industry conditions, the interest rate environment, foreign exchange rates or financial and capital markets; (17) the unfavorable resolution of legal proceedings; and (18) the impact of changes to tax legislation and, generally, our tax position.

Crescent BDC's Annual Report on Form 10-K for the year ended December 31, 2021, filed with the SEC, identifies additional factors that can affect forward-looking statements.

Other Information

The information in this press release is summary information only and should be read in conjunction with Crescent BDC's annual report on Form 10-K for the year ended December 31, 2021, which Crescent BDC filed with the U.S. Securities and Exchange Commission (the SEC) on February 23, 2022, as well as Crescent BDC's other reports filed with the SEC. A copy of Crescent BDC's annual report on Form 10-K for the year ended December 31, 2021, Crescent BDC's quarterly reports on Form 10-Q and Crescent BDC's other reports filed with the SEC can be found on Crescent BDC's website at www.crescentbdc.com and the SEC's website at www.sec.gov.