Nb Distressed Regulatory News (NBDD)

11 May 2018

NB Distressed Debt Investment Fund Limited

Portfolio Update - Ordinary Shares

NB Distressed Debt Investment Fund Limited's ("NBDDIF") primary objective is to provide investors with attractive risk-adjusted returns through long-biased, opportunistic stressed, distressed and special situation credit-related investments while seeking to limit downside risk.

NBDDIF's holdings are diversified across distressed, stressed and special situations investments, with a focus on senior debt backed by hard assets. The portfolio is managed by the Distressed Debt team at Neuberger Berman, which sits within what we believe is one of the largest and most experienced non-investment grade credit teams in the industry.

On 10 June 2013, the investment period of the NBDD Share Class ("NBDD") expired and the assets of NBDDIF attributable to the Ordinary Shares were placed into the harvest period. Including the $0.3 million income distribution by way of dividend paid in Q118 and the $3.8 million capital distribution approved in Q218 (as described below), $125.3 million (equivalent to 101% of original capital) has been approved for distribution (income by way of dividend and capital by way of redemption) to shareholders since the realisation phase for this share class.

The Ordinary Share Class is one of three classes of shares in NBDDIF. The others are the Extended Life Share Class and the New Global Share Class, which both offered exposure to new opportunities in this asset class beyond 10 June 2013. The Extended Life Share Class was subject to an investment period which ended on 31 March 2015 and the New Global Share Class was subject to an investment period which ended on 31 March 2017. Separate factsheets are produced for those share classes.

Manager Commentary

NBDD is in the harvest period and the investment manager is working to restructure, reorganise, and realise exits for each investment to maximise the value of the portfolio for the shareholders. Post quarter-end, the Board of Directors approved a $3.8 million capital distribution by way of redemption.

The investment manager uses economic, industry and issuer specific data to estimate the gross realisable value in downside, base case and upside scenarios for each investment in the portfolio. It currently estimates the range of the aggregated realisable value for the investments in the portfolio is between 87% and 162% of the 31 March 2018 market values of these investments, with a base case of 131%. The values changed from the previous quarter mainly from an increase in NAV and changes in FX rates that affect the value of non-USD investments. Shareholders should, however, note that: (i) the realisable values of the investments are calculated on a gross basis and, in particular, do not reflect the investment manager's management fee and investment-related expenses; and (ii) this range of aggregate realisable values is an estimate only, and there is no guarantee that the value actually realised will be within this range. Further details on the risks relating to "forward looking information" are set out at the end of this factsheet.

The investment manager estimate of timing of distributions did not change materially during the quarter and remains at 60-65% of remaining NAV to shareholders in 2018, 35-40% in 2019, and any remainder in 2020. It will review and, where appropriate, update these ranges and expectations in the quarterly factsheets going forward.

NAV increased by 2.8% in the quarter principally driven by unrealised gains in Vistra public equity and the private equity of a Las Vegas land investment. During the quarter, an income distribution by way of dividend of $0.3 million was paid and post quarter-end, NBDD received par repayment of a significant bank debt investment in an Australian power company. This cash, combined with existing cash, will be used to fund a capital distribution of $3.8 million approved May 2018. These bring total distributions approved / paid (income distributions by way of dividends and redemption of shares) to $125.3 million or 101% of original capital. There was one exit during the quarter that had previously been reported as partial realisation #2. The exit generated a total return of $1.1 million and IRR of 22%.

Net cash of $0.6 million was generated during the quarter from principal repayment on bank loans, $0.2 from the exit for the quarter and $0.1 cash from a receivable on an exit. Including the Q218 approved capital distribution, the ratio of total value (capital distributions, dividends and current NAV) to original capital is 122%.

Portfolio Update

NBDD ended the quarter with NAV per share of $1.1321 compared to $1.101 at the end of December. At quarter-end, 96% of the NAV was invested in distressed investments (including cash in subsidiary accounts, receivables and net payables) and 4% held in cash net of payables. The portfolio consists of 16 issuers across 10 sectors. The largest sector concentrations were in Lodging & Casinos, Utilities, Building & Development, and Surface Transportation.

Outside of the investments detailed below, the portfolio was relatively unchanged. Notable events below describe activity in the investments over the quarter1.

· Australian utility investment - The company notified lenders of a refinancing with a repayment of all existing debt in April 2018.

· Five Point Holdings - The company's 4Q17 earnings report described positive developments at Newhall with the first lot sales expected in 2H19, one year earlier than expected. We expect the company to be cash-flow breakeven by 2020, potentially one year earlier than we originally forecast

Significant Value Change (approximately 0.5% of NBDD NAV or +/- $175,000)2

Sector Analysis

To continue the in-depth look at investments by sector, below is a review of the Building & Development holdings, which is NBDD's third largest sector, representing 14.9% of NAV. This provides a description of all investments in the sector, including their investment thesis and expected exit strategy.

Building & Development (14.9% of NAV)

Investment #1 Five Point Holdings - 14.6% of NAV

Five Point Holdings (fka Newhall) ("Five Point") is primarily engaged in the business of planning and developing mixed-use, master-planned communities. The principal source of revenue is the sale of the prepared residential and commercial land sites to homebuilders, and commercial developers. The company currently has ownership stakes in over 17,000 acres, 38,000 home sites and 18.5mm sf of commercial and industrial land in 3 separate master-planned communities located in San Francisco, Los Angeles County and Irvine, CA. NBDD originally held shares in Newhall, which owned the land located in Los Angeles County. In May 2016, Newhall was involved in a business combination transaction with two other master-planned communities and NBDD's Newhall shares were exchanged for shares in Five Point. We believe that the value of the Five Point assets will increase with a continued recovery in the California residential housing market. Five Point completed an IPO in June 2017 to raise cash to fund the development of three communities, which gives investors more liquidity in its shares. Five Point raised new financing to provide funds for the development of Newhall Ranch and the company has broken ground on the development. To date, the estimated return on investment represents a 1.5x multiple on invested capital.

Investment #2 Resort Development - 0.3% of NAV

NBDD purchased first lien secured debt in a resort development located in the Caribbean. The project sponsors borrowed over $500 million in 2006 to fund a $330 million dividend to themselves and refinance existing debt used for the remaining development build-out of the property. Due to sluggish lot sales leading up to and during the financial crisis, the borrower defaulted. We purchased first lien debt at approximately 7% of original par value (cash on the balance sheet at the time of purchase totalled approximately 3% of the par value of the debt) with the expectation of an increase in land value during a recovery. Disagreements among the investors and the borrower hampered the resolution and we did not increase the position. The lenders ultimately foreclosed on the collateral in 2014, which includes 650 lots and over 1,200 acres in West End. The property is currently under an LOI to be purchased by an investor and is expected to close in the next few months. Proceeds to the lender group would total $16 million or 3.2% of par value where the position is valued today. This represents an estimated 0.3x multiple on invested capital or an estimated loss of $0.3 million given the nominal dollar amount of the purchase.

Exits

There was one exit during the quarter which was previously reported as a partial realisation.

NBDD purchased $2.2 million of senior notes at a price of 62% of face value secured by a portfolio of nine aircraft leased to various operators. Eight of the nine aircraft were sold during 2016 with proceeds used to repay the notes. The remaining aircraft was sold in early 2018 and the notes were repaid with the proceeds and cancelled. Cash invested was $1.3 million and cash received from coupon and principal repayments was $2.4 million. The total return on the investment was $1.1 million over 56 months. The IRR was 22% and ROR was 83%.

Partial Realisations

There was no activity during the quarter. The table below has been updated with current values.

Distributions

NBDD paid the approved income distribution by way of dividend of $0.3 million or $0.014 / share, in accordance with NBDD's distribution policy which requires that all portfolio income be distributed after deducting reasonable expenses. Post quarter-end, NBDD received par repayment of a significant bank debt investment in an Australian power company. This cash, combined with existing cash, will fund a capital distribution of $3.8 million approved by the Board of Directors on 8 May 2018. These bring total distributions approved / distributed including income distributions by way of dividends and capital distributions to $125.3 million or 101% of original capital. The ratio of total value (capital distributions, income dividends and current NAV) to original capital is 122%.

Factsheet

An accompanying factsheet on the information provided above can be found here http://www.rns-pdf.londonstockexchange.com/rns/7149N_-2018-5-10.pdf or on the Company's website www.nbddif.com. Neither the contents of the Company's website nor the contents of any website accessible from hyperlinks on the Company's website (or any other website) is incorporated into, or forms part of, this announcement.

- ENDS -

For further information please contact:

Neustria Partners +44 (0)20 3021 2580

Nick Henderson

Charles Gorman

Rob Bailhache

-----

Data as at 31 March 2018. Past performance is not indicative of future returns. All comments unless otherwise stated relate to NBDD.

Source: Bloomberg, except where otherwise stated.

1. Notable corporate events may or may not result in an increase or decrease in the value of an NBDD investment or a change in NBDD's NAV per share. Please note that an investment may experience a change in value (positive or negative) during the quarter whether or not it was subject to a notable corporate event. Not all events involving existing investments are disclosed. In addition, certain corporate events may not have been disclosed due to confidentiality obligations.

2. Industry categorisations determined by Neuberger Berman. Total Return determined by the Administrator and includes realised and unrealised gains and losses, expenses, FX gains and losses, and all income on investments according to US GAAP accounting. References in this factsheet to the market value of specific fund investments refers to the value determined in accordance with NBDD's valuation policy, which may include fair valued investments where third party prices are not available or are not considered accurate.

This document has been issued by NB Distressed Debt Investment Fund Limited (the "Company"), and should not be taken as an offer, invitation or inducement to engage in any investment activity and is solely for the purpose of providing information about the Company. This document does not constitute or form part of, and should not be construed as, any offer for sale or subscription of, or solicitation of any offer to buy or subscribe for, any share in the Company or securities in any other entity, in any jurisdiction.

The Company is a closed-ended investment company incorporated and registered in Guernsey and is governed under the provisions of the Companies (Guernsey) Law, 2008 (as amended), and the Registered Collective Investment Scheme Rules 2008 issued by the Guernsey Financial Services Commission ("GFSC"). It is a non-cellular company limited by shares and has been declared by the GFSC to be a registered closed-ended collective investment scheme. The Company's shares are admitted to trading on the Specialist Fund Segment of the London Stock Exchange's Main Market for listed securities.

Neuberger Berman Europe Limited ("NBEL"), the Company's Manager, is authorised and regulated by the Financial Conduct Authority ("FCA") and is registered in England and Wales, at Lansdowne House, 57 Berkeley Square, London, W1J 6ER and is also a Registered Investment Adviser with the Securities and Exchange Commission ("SEC") in the U.S. and regulated by the Dubai Financial Services Authority.

This document is presented solely for information purposes and nothing herein constitutes investment, legal, accounting or tax advice, or a recommendation to buy, sell or hold a security. We do not represent that this information, including any third party information, is accurate or complete and it should not be relied upon as such. Any views or opinions expressed may not reflect those of the Company or NBEL as a whole. All information is current as of the date of this material and is subject to change without notice. No part of this document may be reproduced in any manner without prior written permission of the Company and NBEL.

There is no guarantee that any of the goals, targets or objectives described in this factsheet will be achieved. This factsheet may contain "forward-looking information" which can be identified by the use of forward looking terminology such as "may", "will", "should", "expect", "anticipate", "target", "project", "estimate", "intend", "continue" or "believe" or the negatives thereof or other variations thereon or comparable terminology. Such statements are not purely historical in nature, and may include, among other things, projections, forecasts or estimates of cash flows, yields or returns, scenario analyses and proposed or expected portfolio composition. The forward-looking information contained herein is based upon certain assumptions about future events or conditions and is intended only to illustrate hypothetical results under those assumptions (not all of which will be specified herein). Not all relevant events or conditions may have been considered in developing such assumptions. The success or achievement of various results and objectives is dependent on a multitude of factors, many of which are beyond the control of the Company and Neuberger Berman. Actual volatility and returns will depend on a variety of factors including overall market conditions and the ability of the Company and Neuberger Berman to implement its process, investment strategy and risk management policies. No representations are made as to the accuracy of such estimates or projections or that such projections will be realised. Actual events or conditions are unlikely to be consistent with, and may differ materially from, those assumed.

An investment in the Company involves risks, with the potential for above average risk, and is only suitable for people who are in a position to take such risks. No recommendation or advice is being given as to whether any investment or strategy is suitable for a particular investor. Each recipient of this document should make such investigations as it deems necessary to arrive at an independent evaluation of any investment, and should consult its own legal counsel and financial, actuarial, accounting, regulatory and tax advisers to evaluate any such investment. It should not be assumed that any investments in securities, companies, sectors or markets identified and described were or will be profitable. Investment in the Company should not constitute a substantial proportion of an investor's portfolio and may not be appropriate for all investors. Diversification and asset class allocation do not guarantee profit or protect against loss.

Past performance is not a reliable indicator of current or future results. The value of investments may go down as well as up and investors may not get back any of the amount invested. The performance data does not take account of the commissions and costs incurred on the issue and redemption of units.

The value of investments designated in another currency may rise and fall due to exchange rate fluctuations in respect of the relevant currencies. Adverse movements in currency exchange rates can result in a decrease in return and a loss of capital.

Tax treatment depends on the individual circumstances of each investor and may be subject to change, investors are therefore recommended to seek independent tax advice.

This document, and the information contained therein, is not for viewing, release, distribution or publication in or into the United States, Canada, Japan, South Africa or any other jurisdiction where applicable laws prohibit its release, distribution or publication, and will not be made available to any national, resident or citizen of the United States, Canada, Japan or South Africa. The distribution of this document in other jurisdictions may be restricted by law and persons into whose possession this document comes must inform themselves about, and observe, any such restrictions. Any failure to comply with the restrictions may constitute a violation of the federal securities law of the United States and the laws of other jurisdictions.

The Company's shares have not been and will not be registered under the US Securities Act of 1933, as amended (the "Securities Act"), or with any securities regulatory authority of any state or other jurisdiction of the United States. The shares may not be offered, sold, resold, pledged, delivered, distributed or otherwise transferred, directly or indirectly, into or within the United States, or to, or for the account or benefit of, US persons (as defined in Regulation S under the Securities Act). No public offering of the shares is being made in the United States.

The Company has not been and will not be registered under the US Investment Company Act of 1940, as amended (the "Investment Company Act") and, as such, holders of the shares will not be entitled to the benefits of the Investment Company Act. No offer, sale, resale, pledge, delivery, distribution or transfer of the shares may be made except under circumstances that will not result in the Company being required to register as an investment company under the Investment Company Act. In addition, the shares are subject to restrictions on transferability and resale in certain jurisdictions and may not be transferred or resold except as permitted under applicable securities laws and regulations. Any failure to comply with these restrictions may constitute a violation of the securities laws of any such jurisdictions.

The "Neuberger Berman" name and logo are registered service marks of Neuberger Berman Group LLC.

© 2018 Neuberger Berman Group LLC. All rights reserved.