The Facts For Today’s Environment

FOR EXISTING SHAREHOLDERS ONLY

With changing environments comes questions about BCRED’s positioning. We aim to address these for our shareholders by highlighting strong historical performance and key stats to consider in private credit portfolios.

Download PDF

Senior secured debt portfolio [ 1 ]

97%

Moody’s and S&P rating among non-traded BDC peers [ 2 ][ 3 ]

Highest

Private investment exposure relative to 77% non-traded peer average [ 4 ][ 5 ]

92%

Non-accruals at cost relative to 1.5% private credit peer average [ 6 ][ 7 ]

0.3%

Healthy fundamentals

LTM EBITDA [ 9 ][ 10 ]

BCRED at $238 million is approximately 2.5x higher than Private Credit Market at $100 million

LTM EBITDA Growth [ 11 ][ 12 ]

BCRED at 9% is approximately 2x higher than Private Credit Market at 5%

LTM EBITDA Margin [ 13 ][ 14 ]

BCRED at 30% is 30% higher than Private Credit Market at 23%

Non-Accruals [ 6 ][ 7 ]
(at cost)

BCRED at 0.3% is 80% lower than Private Credit Peers at 1.5%

Historical Portfolio Summary

Q1’23 Q2’23 Q3’23 Q4’23 Q1’24 Q2’24 Q3’24 Q4’24 Q1’25
Senior Secured Debt [ 1 ] 97% 97% 97% 97% 97% 97% 97% 96% 97%
Average Issuer LTM EBITDA [ 10 ] $200M $209M $215M $223M $225M $234M $223M $234M $238M
Average Loan to Value [ 15 ] 42% 43% 43% 44% 44% 43% 43% 43% 43%
Interest Coverage Ratio [ 16 ] 1.7x 1.7x 1.6x 1.6x 1.5x 1.6x 1.6x 1.7x 1.8x
Assets Marked at <85% of Amortized Cost [ 17 ] 3.0% 2.8% 1.6% 1.6% 1.3% 1.7% 1.7% 2.0% 1.7%
Non-Accruals
(at cost) [ 7 ]
0.3% 0.3% 0.1% 0.1% 0.2% 0.4% 0.4% 0.5% 0.3%
Senior Secured Debt [ 1 ]
Average Issuer LTM EBITDA [ 10 ]
Average Loan to Value [ 15 ]
Interest Coverage Ratio [ 16 ]
Assets Marked at <85% of Amortized Cost [ 17 ]
Non-Accruals
(at cost) [ 7 ]

Higher ratings

This is external validation of BCRED’s strong asset quality, optimized balance sheet, robust earnings and powerful origination platform.

All-In Cost of Debt [ 18 ][ 19 ]

BCRED at 6.2% is 12% lower than Non-Traded Peers at 7.1%

Non-Traded BDCs Rated by Moody’s & S&P

BCRED has a Moody's rating of Baa2 (stable) compared to BCD1, BCD2, BCD4, BCD5, BCD7 at Baa3 (stable) and BCD3 and BCD6 at Baa3 (positive). For S&P, BCRED is BBB- (Positive) while BCD1, BCD2, BCD3, BCD4, BCD5, BCD6 are all BBB- (Stable) with BCD7 listed as N/R.

Blackstone’s Credit Platform AUM [ 23 ]

$465B

Issuers across portfolios [ 24 ]

4,900+

Sponsor/advisor relationships

400+

Important Disclosure Information

FOR EXISTING SHAREHOLDERS ONLY

Data is as of March 31, 2025 unless otherwise indicated. Reflects Blackstone Credit & Insurance’s views and beliefs as of the date of this material only, which is subject to change. Past performance does not predict future returns and there can be no assurance that BCRED will achieve results comparable to those of any of Blackstone Credit & Insurance’s prior funds or be able to implement its strategy or achieve its investment objectives, including due to an inability to access sufficient investment opportunities. There can be no assurances that any of the trends described throughout will continue or will not reverse.

IMPORTANT NOTE REGARDING FEES AND EXPENSES
Investors in the Access Fund will be subject to fees and expenses including a management fee and an incentive fee composed of an income component and a capital appreciation component of the Underlying Fund) in addition to the Access Fund’s expenses and administrative fee. As a result, Access Fund investors will experience lower returns than investors subscribing directly to the corresponding class of the Underlying Fund.

As a percentage of BCRED’s investment portfolio excluding equity investments in joint ventures which have similar portfolio composition and underlying qualities.
BCRED has an investment grade credit rating of BBB (high) / stable outlook from DBRS Morningstar, provided on December 1, 2023, and an investment grade of Baa2 / stable from Moody’s, provided on September 23, 2024, and an investment grade credit rating of BBB- / positive from S&P, provided on December 4, 2024. The underlying private credit loans within BCRED are generally not rated. Credit ratings are statements of opinions and are not statements of fact or recommendations to purchase, hold or sell securities. Blackstone provides compensation directly to DBRS/Morningstar, Moody’s and S&P for its evaluation of BCRED. Credit ratings do not address the suitability of securities or the suitability of securities for investment purposes, and should not be relied on as investment advice.
As of March 31, 2025. BCRED is the only non-traded BDC with a Baa2 /stable rating from Moody’s and BBB- / positive rating from S&P. There may be traded BDCs that have the same or similar rating.
As of March 31, 2025. Private Investments represent Level 3 investments in the investment portfolio which may be quoted or non-quoted but for which inputs to the valuation methodology are unobservable and significant to overall fair value measurement, divided by total investments excluding investment in joint ventures.
As of March 31, 2025. Represented by the non-traded peers’ average investment portfolio of 77% private investments weighted by total NAV. Private investments represent Level 3 investments in the investment portfolio which may be quoted or non-quoted but for which inputs to the valuation methodology are unobservable and significant to overall fair value measurement, divided by total investments excluding investment in joint ventures. Non-traded peers include BDCs which are externally-managed, had effective registration statements as of 2024 and were broadly distributed, have broad exposure across industries in their investments and are not sector-focused, and had net asset values in excess of $2 billion as of December 31, 2024: Apollo Debt Solutions BDC (ADS), Ares Strategic Income Fund (ASIF), Blue Owl Credit Income Corp. (OCIC), Golub Capital Private Credit Fund (GCRED), HPS Corporate Lending Fund (HLEND), and Oaktree Strategic Credit Fund (OSCF).
Private Credit Peers is represented by the peer average non-accrual rate as of March 31, 2025 weighted by total NAV. Non-accrual rate is calculated for each BDC as the amortized cost of loans on non-accrual status divided by total amortized cost of the investment portfolio and excludes equity investments in unconsolidated joint ventures and separately managed accounts. Based on the fair market value of Private Credit Peers, excluding equity investments in unconsolidated joint ventures and separately managed accounts, the Private Credit Peers non-accrual rate is 0.7%. Non-accrual status of a given loan is self-reported by each BDC and is intended to indicate when there is reasonable doubt that said loan’s principal or interest will be collected in full. Private Credit Peers include traded and non-traded BDCs. Traded BDCs include BDCs which are externally-managed with market capitalizations in excess of $1 billion as of December 31, 2024 (excluding BXSL, which is managed by the same investment adviser as BCRED and has significant overlap in its investments with BCRED): Ares Capital Corporation (ARCC), Bain Capital Specialty Finance, Inc. (BCSF), Barings BDC, Inc. (BBDC), Blue Owl Capital Corporation (OBDC), FS KKR Capital Corp. (FSK), Goldman Sachs BDC, Inc. (GSBD), Golub Capital BDC, Inc. (GBDC), Kayne Anderson BDC, Inc. (KBDC), MidCap Financial Investment Corporation (MFIC), Morgan Stanley Direct Lending Fund (MSDL), New Mountain Finance Corporation (NMFC), Oaktree Specialty Lending Corporation (OCSL), Prospect Capital Corporation (PSEC), and Sixth Street Specialty Lending, Inc. (TSLX). Non-traded BDCs include BDCs which are externally-managed, had effective registration statements as of 2024 and were broadly distributed, have broad exposure across industries in their investments and are not sector-focused, and had net asset values in excess of $2 billion as of March 31, 2025: Apollo Debt Solutions BDC (ADS), Ares Strategic Income Fund (ASIF), Blue Owl Credit Income Corp. (OCIC), Golub Capital Private Credit Fund (GCRED), HPS Corporate Lending Fund (HLEND), and Oaktree Strategic Credit Fund (OSCF).
Non-accruals calculated as the amortized cost of loans on non-accrual divided by total amortized cost of the BCRED portfolio excluding investments in joint ventures. Based on the fair market value of the BCRED portfolio excluding investments in joint ventures, BCRED’s non-accrual rate is 0.1% as of March 31, 2025. Loans are generally placed on non-accrual status when there is reasonable doubt whether principal or interest will be collected in full. Accrued interest is generally reversed when a loan is placed on non-accrual status. Additionally, any original issue discount and market discount are no longer accreted to interest income as of the date the loan is placed on non-accrual status. Interest payments received on non-accrual loans may be recognized as income or applied to principal depending upon management’s judgment regarding collectability. Non-accrual loans are restored to accrual status when past due principal and interest is paid current and, in management’s judgment, are likely to remain current. Management may make exceptions to this treatment and determine to not place a loan on non-accrual status if the loan has sufficient collateral value and is in the process of collection.
Represents the average return of the S&P 500, Traditional Fixed Income, and Private Credit during the quarters in which the S&P 500 Index (“S&P 500”) exhibited a drawdown greater than 5%. Drawdown represented by quarterly return. March 2010 selected as starting date of analysis given best publicly available data and widely considered as the beginning of today’s private credit market. “Private Credit” is represented by Cliffwater Direct Lending Index. Traditional fixed income defined as a 50% allocation to Investment Grade Bonds, 25% High Yield Bonds, and 25%Leveraged Loans. Allocation percentages follow traditional breakdown of an investor’s fixed income portfolio in which Investment Grade Bonds comprise the core holding in a fixed income allocation based on Morningstar as of March 31, 2025. Source: Morningstar, Bloomberg, Blackstone Credit & Insurance as of March 31, 2025. “Leveraged Loans” is represented by Morningstar LSTA U.S. Leveraged Loan Index. “High Yield Bonds” is represented by the Bloomberg U.S. Corporate High Yield Index. “Investment Grade Bonds” is represented by the Bloomberg U.S. Aggregate Bond Index. There can be no assurances that any of the trends described throughout this material will continue or will not reverse. Please see “Index Definitions” at the end of this presentation for more information.
Private credit market based on issuer companies of loans in the Lincoln International Private Market Database as of March 31, 2025, which is latest available data. The “Lincoln International Private Market Database,” compiled by the Lincoln Valuations & Opinions Group (“VOG”), is a quarterly compilation of over 4,750 portfolio companies from a wide assortment of private equity investors and non-bank lenders. Most of these companies are highly levered with debt financing provided via the direct lending market and in many instances, Lincoln estimates the fair value of at least one senior debt security in the portfolio companies’ capital structures. In assessing the data, VOG relies on commonly accepted valuation methodologies and each valuation analysis is unique and conforms to fair value accounting principles. The analyses are then vetted by auditors, fund managers and their board of directors, as well as other regulators. © 2025 Lincoln Partners Advisors LLC. All rights reserved. Used with permission. Third party use is at user’s own risk.
As of March 31, 2025. Average last-twelve-month (“LTM”) LTM EBITDA includes all private debt investments for which fair value is determined by BCRED’s Board in conjunction with a third-party valuation firm and excludes both asset based investments and quoted investments. EBITDA is a non-GAAP financial measure. For a particular portfolio company, LTM EBITDA is generally defined as net income before net interest expense, income tax expense, depreciation and amortization over the preceding 12-month period. Amounts are weighted on fair market value of each respective investment. Amounts were derived from the most recently available portfolio company financial statements (which are generally one quarter in arrears), have not been independently verified by BCRED, and may reflect a normalized or adjusted amount. Accordingly, BCRED makes no representation or warranty in respect of this information. As of March 31, 2025, the breakdown of BCRED’s portfolio company LTM EBITDA within the private debt portfolio is as follows: 9% less than $50 million, 23% between $50 to $100 million and 68% greater than $100 million based on fair market value. As of March 31, 2025, LTM EBITDA margin for BCRED’s private debt investments is 30%. EBITDA margin is the ratio of EBITDA-to-revenue. The average size of investments in private debt portfolio companies as of March 31, 2025 is $178 million, based on fair market value.
Private credit industry represented as the average LTM EBITDA growth year-over-year of issuer companies of loans in the Lincoln International Private Market Database as of March 31, 2025.
Average LTM EBITDA includes all private debt investments for which fair value is determined by BCRED’s Board in conjunction with a third-party valuation firm and excludes both asset based investments and quoted investments. EBITDA is a non-GAAP financial measure. For a particular portfolio company, LTM EBITDA is generally defined as net income before net interest expense, income tax expense, depreciation and amortization over the preceding 12-month period. Amounts are weighted on fair market value of each respective investment. Amounts were derived from the most recently available portfolio company financial statements (which are generally one quarter in arrears), have not been independently verified by BCRED, and may reflect a normalized or adjusted amount. Accordingly, BCRED makes no representation or warranty in respect of this information. LTM EBITDA Growth excludes private debt investments that funded after March 31, 2025. BCRED amounts are weighted on fair market value of each respective investment. EBITDA growth year-over-year may reflect some inorganic growth due to mergers and acquisitions (M&A).
Average LTM EBITDA margin of companies that issue loans in the Lincoln database as of March 31, 2025.
BCRED amounts are as of March 31, 2025, and includes all private debt investments for which fair value is determined by BCRED’s Board of Trustees in conjunction with a third-party valuation firm and excludes both asset based investments and quoted investments. BCRED amounts are weighted by fair market value of each respective investment. BCRED amounts were derived from the most recently available portfolio company financial statements, have not been independently verified by BCRED, and may reflect a normalized or adjusted amount. Accordingly, BCRED makes no representation or warranty in respect of this information. EBITDA is a non-GAAP financial measure. For a particular portfolio company, LTM EBITDA is generally defined as net income before net interest expense, income tax expense, depreciation and amortization over the last twelve months (“LTM”). EBITDA growth year-over-year may reflect some inorganic growth due to mergers and acquisitions (M&A). LTM EBITDA Margin is the ratio of LTM EBITDA-to-LTM revenue.
Average loan-to-value represents the net ratio of loan-to-value for each portfolio company, weighted based on the fair value of total applicable private debt investments. Loan-to-value is calculated as the current total net debt through each respective loan tranche divided by the estimated enterprise value of the portfolio company as of the most recently available information. Includes all private debt investments for which fair value is determined by the Board of Trustees in conjunction with a third-party valuation firm and excludes quoted investments. Amounts are weighted on fair market value of each respective investment. Amounts were derived from the most recently available portfolio company financial statements, have not been independently verified by BCRED, and may reflect a normalized or adjusted amount. Accordingly, BCRED makes no representation or warranty in respect of this information.
Interest coverage ratio (“ICR”) is estimated as the ratio of average LTM EBITDA, to cash interest paid over the last 12 months for each respective portfolio company. Includes all private debt investments (excluding ARR loans) for which fair value is determined by the Board in conjunction with a third party valuation firm and excludes both asset based investments and quoted investments. Amounts derived from the most recently available portfolio company financial statements, have not been independently verified by BCRED, may reflect a normalized or adjusted amount, and are generally about 90 days in arrears. Accordingly, BCRED makes no representation or warranty in respect of this information. EBITDA is a non-GAAP financial measure. For a particular portfolio company, LTM EBITDA is generally defined as net income before net interest expense, income tax expense, depreciation and amortization over the preceding 12-month period. Currency fluctuations may have an adverse effect on the value, price or income and costs of our portfolio companies and investments which may increase or decrease as a result of changes in exchange rates.
Assets marked at <85% of amortized cost represents investments marked below 85% of amortized cost (as distinguished from par value) as a percentage of the BCRED portfolio at cost.
As of March 31, 2025. Represented by the average non-traded peer average annualized Q1’25 all-in cost of debt weighted by total NAV. All-in cost of debt calculated as interest expense divided by average debt principal outstanding for the 3 months ended March 31, 2025. Non-traded peers include BDCs which are externally-managed, had effective registration statements as of 2024 and were broadly distributed, have broad exposure across industries in their investments and are not sector-focused, and had net asset values in excess of $2 billion as of December 31, 2024: Apollo Debt Solutions BDC (ADS), Ares Strategic Income Fund (ASIF), Blue Owl Credit Income Corp. (OCIC), Golub Capital Private Credit Fund (GCRED), HPS Corporate Lending Fund (HLEND), and Oaktree Strategic Credit Fund (OSCF).
BCRED’s weighted average all-in cost of debt is calculated based on annualized all-in cost of debt incurred in Q1’25 (including unused fees, accretion of net discounts on unsecured debt, amortization of deferred financing costs, and the impact of the application of hedge accounting) divided by weighted average principal of debt outstanding during the same period. During Q1’25, BCRED’s annualized weighted average interest rate (including unused fees, accretion of net discounts on unsecured debt, and the impact of the application of hedge accounting and excluding amortization of upfront fees on revolving credit facilities) was 6.10%.
Source: BXCI analysis, and Company Earnings Presentations and Calls. Third-party managers represent AUM managed for entities other than those consolidated with the parent entity. Blackstone data as of March 31, 2025. Market data sourced from public filings and fund websites, as of December 31, 2024, and is latest available for the peer set.
Reflects Blackstone Credit North America direct lending track record as of March 31, 2025.
As of March 31, 2025. The annualized loss rate represents annualized net losses for substantially realized investments. Whether an investment is substantially realized is determined in the manager’s discretion. Investments are included in the loss rate if (1) a payment was missed, (2) bankruptcy was declared, (3) there was a restructuring, or (4) it was realized with a total multiple on invested capital less than 1.0x. Net losses include all profits and losses associated with these investments, including interest payments received. Net losses are represented in the year the investment is substantially realized and excludes all losses associated with unrealized investments. The annualized net loss rate is the net losses divided by the average annual remaining invested capital within the platform. Investments sourced by Blackstone Credit & Insurance for the Sub-Advised Investments did, in certain cases, experience defaults and losses after Blackstone Credit & Insurance was no longer sub-adviser, and such defaults and losses are not included in the rates provided. Prior to December 31, 2022, the methodology used by the North America Direct Lending track record for calculating the platform’s average annual loss rate was based on net loss of principal resulting only from payment defaults in the year of default which would exclude interest payments. Past performance does not predict future returns, and there can be no assurance that Blackstone Credit & Insurance will achieve comparable results or that any entity or account managed by or advised by Blackstone Credit & Insurance will be able to implement its investment strategy or achieve its investment objectives.
AUM is estimated and unaudited as of March 31, 2025. AUM is a combined figure inclusive of Blackstone Credit & Insurance “BXCI” and Real Estate Debt businesses. The AUM for Blackstone, Blackstone Credit & Insurance or any specific fund, account or investment strategy presented in this Presentation may differ from any comparable AUM disclosure in other non-public or public sources (including public regulatory filings) due to, among other factors, methods of net asset value and capital commitment reporting, differences in categorizing certain funds and accounts within specific investment strategies and exclusion of certain funds and accounts, or any part of net asset value or capital commitment thereof, from the related AUM calculations. Certain of these differences are in some cases required by applicable regulation. All figures are subject to change.
Reflects issuers and sponsors across all asset types within Private Corporate Credit, Liquid Corporate Credit, and Infrastructure & Asset Based Credit.