Fitch Rates Freescale's Amended Credit Facility 'CCC+/RR3'

  Fitch Rates Freescale's Amended Credit Facility 'CCC+/RR3'

Business Wire

NEW YORK -- March 5, 2013

Fitch Ratings has rated the new senior secured term loan facilities of
Freescale Semiconductor, Inc. 'CCC+/RR3'. The Rating Outlook is Stable.
Fitch's actions affect approximately $6.8 billion of total debt, including the
currently undrawn RCF.

The new $2.74 billion term loan facility consists of a $350 million term loan
that will mature in December 2016 and a $2.39 billion term loan that will
mature in March 2020. The new facility extends approximately $1.8 billion of
debt maturities from 2016 to 2020, reducing debt maturities over the next five
years to approximately $770 million.

RATING DRIVERS

The ratings and Rating Outlook continue to reflect Freescale's weak free cash
flow (FCF), driven by substantial interest obligations and negative revenue
growth since the 2010 rebound. 2012 FCF was a Fitch calculated $58 million
after adjusting for $96 million of insurance proceeds related to business
interruption and lost inventory.

Freescale's FCF for 2012 also benefited from $86 million of deferred
intellectual property (IP) revenue related to IP sales or licensing
agreements. While part of Freescale's growth strategy, cash flows from IP
sales or licensing are likely to be uneven.

Fitch believes FCF should strengthen to $100 million to $200 million in 2013
from expectations for further profitability expansion and flat revenue growth.
Fitch's expectation for flat 2013 revenue growth is driven by more balanced
inventory levels at distributors offset by cautious semiconductor demand and
the wind-down of Freescale's cellular business.

Fitch expects operating EBITDA margin expansion from restructuring in the near
term and operating leverage upon the resumption of revenue growth. These
factors could drive upside to Freescale's free cash flow. The completion of
Freescale's planned production facility closures in 2012 should produce
approximately $70 million of annual cost savings.

Credit protection measures should remain highly cyclical. Pro forma for the
new term loans, Fitch estimates total leverage (total debt to operating
EBITDA) for 2012 was approximately 7.9 times (x), compared with 6.0x for 2011.
Interest coverage (operating EBITDA to gross interest expense) was
approximately 1.6x for 2012, down from 1.9x for 2011.

RATINGS SENSITIVITIES

Debt reduction from free cash flow resulting in total leverage approaching
5.5x could result in positive rating actions. Conversely, negative rating
actions could occur if Freescale uses significant free cash flow over a
multi-year period, which Fitch believes likely would be the result of a
meaningfully weakened competitive position.

The ratings continue to reflect Freescale's:
--Leading share positions in microcontrollers (MCU) and embedded processing
markets, particularly automotive. These markets are characterized by longer
product lifecycles;

--Fundamental end market demand and increasing electronics content for
automotive electronics, industrial products, consumer electronics, and
networking infrastructure equipment remains healthy and poised for low- to
mid- single digit growth over the longer term; and

--Low capital intensity from the company's 'asset-light' manufacturing
strategy.

Ratings concerns center on Freescale's:
--Revenue expansion challenges from focus on markets with meaningful incumbent
supplier advantages, although such advantages also fortifies Freescale's
leading market positions in microcontrollers;

--Limited financial flexibility from highly leveraged capital structure with
significant interest expense and debt maturities;
and

--Minimal free cash flow in recent years, driven by operating EBITDA that
remains below cyclical peak levels.

Fitch believes Freescale's liquidity was sufficient as of Dec. 31, 2012 and
consisted of: i) approximately $711 million of cash and equivalents, $148
million of which was held in the U.S.; and ii) approximately $408 million (net
of $17 million of letters of credit) of remaining availability under the $425
million senior secured RCF due July 1, 2016.

Pro forma for the term loans refinancing, total debt was approximately $6.4
billion as of Dec. 31, 2012 and consisted of:

--$350 million of senior secured term loans due 2016;
--$2.4 billion of senior secured term loans due 2020;
--$2 billion of senior secured notes due 2018;
--$155 million of senior unsecured notes due 2014;
--$1.2 billion of senior unsecured notes due 2020; and
--$264 million of senior subordinated notes due 2016.

The $2.2 billion term loan maturing in 2020 could be accelerated should
Freescale fail to meet a Sept. 2017 leverage test and reduce outstanding
senior secured notes due 2018 to $500 million or less by Dec. 1, 2017.

The Recovery Ratings (RR) for Freescale reflect Fitch's recovery expectations
under a distressed scenario, as well as Fitch's belief that Freescale's
enterprise value, and hence recovery rates for its creditors, will be
maximized as a going concern rather than liquidation scenario.

In deriving a distressed enterprise value, Fitch applies a 40% discount to its
estimate of Freescale's operating EBITDA for the LTM ended Dec. 31, 2012 of
approximately $809 million. Fitch applies a 5x distressed EBITDA multiple to
reach a reorganization enterprise value of approximately $3 billion.

As is standard with Fitch's recovery analysis, the revolver is assumed to be
fully drawn and cash balances fully depleted to reflect a stress event. After
reducing the amount available in reorganization for administrative claims by
10%, Fitch estimates the senior secured debt would recover 51% - 70%, equating
to 'RR3' Recovery Ratings. The senior unsecured and senior subordinated debt
tranches would recover 0% - 10%, equating to 'RR6' Recovery Ratings and
reflecting Fitch's belief that minimal if any value would be available for
unsecured noteholders.

Fitch rates Freescale as follows:

--IDR 'CCC';
--Senior secured bank revolving credit facility (RCF)
'CCC+/RR3';
--Senior secured term loans 'CCC+/RR3';
--Senior secured notes 'CCC+/RR3';
--Senior unsecured notes 'C/RR6';
--Senior subordinated notes 'C/RR6'.

Additional information is available at www.fitchratings.com. The ratings above
were unsolicited and have been provided by Fitch as a service to investors.

Applicable Criteria and Related Research:
--'Corporate Rating Methodology' (Aug. 8, 2012).

Applicable Criteria and Related Research
Corporate Rating Methodology
http://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=684460

ALL FITCH CREDIT RATINGS ARE SUBJECT TO CERTAIN LIMITATIONS AND DISCLAIMERS.
PLEASE READ THESE LIMITATIONS AND DISCLAIMERS BY FOLLOWING THIS LINK:
HTTP://FITCHRATINGS.COM/UNDERSTANDINGCREDITRATINGS. IN ADDITION, RATING
DEFINITIONS AND THE TERMS OF USE OF SUCH RATINGS ARE AVAILABLE ON THE AGENCY'S
PUBLIC WEBSITE WWW.FITCHRATINGS.COM. PUBLISHED RATINGS, CRITERIA AND
METHODOLOGIES ARE AVAILABLE FROM THIS SITE AT ALL TIMES. FITCH'S CODE OF
CONDUCT, CONFIDENTIALITY, CONFLICTS OF INTEREST, AFFILIATE FIREWALL,
COMPLIANCE AND OTHER RELEVANT POLICIES AND PROCEDURES ARE ALSO AVAILABLE FROM
THE 'CODE OF CONDUCT' SECTION OF THIS SITE.

Contact:

Fitch Ratings
Primary Analyst:
Jason Pompeii, +1-312-368-3210
Senior Director
Fitch Ratings, Inc.
70 W. Madison Street
Chicago, IL 60602
or
Secondary Analyst:
Jason Paraschac, CFA, +1-212-908-0746
Senior Director
or
Committee Chairperson:
James Rizzo, CFA, +1-212-908-0548
Senior Director
or
Media Relations:
Brian Bertsch, +1-212-908-0549
brian.bertsch@fitchratings.com