Professional Documents
Culture Documents
Global
Operation, Revenue and Infrastructure Development and Renewal Risks: Fitch’s analysis
addresses the issuer’s ability to generate a stable cash flow based on its legal framework and
fundamental economics. Fitch will evaluate the operating cost, demand, revenue and
infrastructure renewal risks that affect the ability to make debt service payments.
Debt Structure: Structures may include holding company and operating company debt, or
senior and subordinate instruments. Financial analysis considers each of the issuer’s rated
debt instruments separately, taking into account the debt structure, including priorities,
amortisation, maturity, interest risk and associated hedging, liquidity, reserves, financial
covenants, and triggers in the context of the facility’s operating environment. Security package
and creditors’ rights are also analysed where applicable.
Financial Profile: Cases are developed to assess the level of financial flexibility that a facility
Analysts demonstrates, as it encounters stresses expected to occur over the relevant forecast period.
Olivier Delfour Metrics are used to evaluate the issuer’s liquidity profile and overall leverage. Counterparty risk
+33 1 44 29 91 21
olivier.delfour@fitchratings.com
(off-takers, concession grantors, warranty providers) is assessed for each risk factor to which it
relates for its impact on the rated debt.
Cherian George
+1 212 908 0519
cherian.george@fitchratings.com Structure and Information: Any additional risk or risk mitigation flowing from the quality and
Ian Dixon experience of sponsors, strength of the legal structure and/or the quality of information, is
+44 203 530 1815 considered.
ian.dixon@fitchratings.com
Glaucia Calp Macro Risks: Country risk factors, industry-specific risks and the facility’s exposure to event
+57 1 484 6778
glaucia.calp@fitchratings.com risks and mitigating factors to such risks are accounted for in the final rating.
Framework
This master criteria report is used by Fitch in conjunction with any relevant sector-specific
criteria. Sector-specific criteria may provide indicative metrics and stress levels, additional
factors, attribute expectations or specific methodologies. The ranking of attributes in this report
represents Fitch’s analytical views for a wide range of facilities. The lists are not exhaustive and
some attributes may simply not be relevant to a specific facility. The attribute tables are not
checklists but qualitative guidance in assessing the attributes of a facility and are only part of
the rating process. In sectors where Fitch has not developed specific sector criteria, the master
criteria may be solely used.
Not all rating factors in these criteria may apply to each individual rating or rating action. Each
specific rating action commentary or rating report will discuss the factors most relevant to the
individual rating action.
These are global criteria and, while each jurisdiction has its own economic and legal
characteristics, the analytical approach to project and infrastructure debt ratings does not differ
across political or geographical boundaries. The rating levels discussed in the master criteria and
any sector criteria relate to Fitch’s international rating scale. For debt issuances in local markets
that require national scale ratings, Fitch will apply a rating within the relevant national scale.
This master criteria and related sector criteria can be used in combination with other Fitch
rating criteria when appropriate.
Fitch assesses the risk factor attributes on a three-level scale of “stronger”, “midrange”, and
“weaker”.
Other risk factors would work asymmetrically, where only below-standard features would be
reflected in stress levels or rating levels, while more credit-positive features are expected to be
the rule, and would have a neutral impact on the rating. Below-standard features can in some
cases result in Fitch being unable to assign any rating to the issuer or debt instrument.
The risk factors that translate into differentiated quantitative assumptions or are asymmetric in
nature are marked with the following pictograms in the margin.
Judgement Upside
Attribute
Downside
Assumption
Where no specific sector criteria apply completely, appropriate key rating drivers and relevant
metrics will be determined on a basis that seeks consistency and comparability with assets and
sectors having similar risk profiles. For example, an LNG facility is evaluated under the master
criteria and the analysis follows some elements of the approach adopted in criteria for thermal
power projects. A hydro facility is evaluated under the master criteria and the analysis follows
the approach adopted in renewable criteria.
Even if a project meets the indicative financial metrics for a specific rating level, other factors
may constrain it to a lower rating. Factors such as weak sponsors, excessive technical risk,
partial merchant exposure, sub-investment-grade counterparties or other key risk factor
assessments may support a lower rating. Conversely, factors may be present that support a
higher rating, such as exceptionally strong contractual protections, a benign industry
environment, or market dynamics that reduce potential price or cost volatility. Transactions
otherwise meeting the indicative attributes for a specific rating level, but exhibiting financial
profiles lower than indicated for that level, are assessed based on the circumstances particular
to the facility.
on a rating and the ability of an issuer to manage through those stresses. Otherwise, strong
sponsors cannot raise the rating unless providing binding performance or financial guarantees.
Strong sponsors have significant experience within their own markets and internationally. Prior
experience in the region and country in which the project is located is a credit positive. Fitch will
inquire about previous involvement with similar projects that have been developed and
operated successfully and will look to the project sponsors to demonstrate past experience with
technology and markets.
Fitch looks for evidence of the sponsors’ commitment to the facility. Sponsors with significant
Upside resources, time, and reputation invested in the facility, including higher levels of direct equity
investment or guarantees combined with covenants to retain adequate capitalisation or public
service focus are considered stabilising factors. The strategic importance of the facility to the
sponsor is considered. For example, the sponsor’s performance on a high-profile project may
Downside heavily influence the chances for subsequent business within a country or region and their
reputation in general.
Sponsors without operational resources or capacity for technical support are unlikely to be
ascribed any rating benefit regardless of financial strength. Fitch assesses the financial
strength of sponsors or external support to meet financial obligations as part of its financial
analysis (see Financial Profile and Rating Case section). Unless there are contractual
guarantees, Fitch will not assume that sponsors will systematically provide financial support in
a timely manner to honour an Issuer’s financial obligations.
Issuer Structures
This part of the analysis establishes the degree to which factors other than the economic
success of the facilities might affect the cash flows available for debt service.
Legal forms of issuers can be varied, based upon regulatory, tax, accounting, as well as
decisions made on limitations of activities and other considerations. In some cases, trust
structures may be used. Fitch’s infrastructure and project finance criteria assume that the
assets and operation of the facility can be evaluated effectively as an independent entity that is
not exposed to the exogenous risk of insolvency of any owner or affiliate of the Issuer. In many
cases this can be accomplished with the existence of a special purpose vehicle or equivalent
means of segregation to ring-fence the assets and operation of the facility and the cash flows,
which are the repayment source of the rated debt instruments.
In other cases, insulation from the insolvency of an owner or affiliate may be achieved through
specific legal frameworks without the existence of a special purpose vehicle (as would be the
case for airport and other transportation revenue bonds in the US for instance), through
corporate structures that include many shareholders or by contractual structural or trust
features. Structure diagram below provides a diagram of a legal structure common to
standalone project debt financing.
When facilities are owned by one operating company (Opco), itself held by one holding
company (Holdco), and both are single purpose entities (although the Opco may own several
assets as long as cash flows are mutualised), the ratings of the Opco and Holdco would be
assessed on a standalone basis. The Holdco will have cash flows derived from the dividends it
can receive from the Opco, which may themselves be subject to distribution restrictions at
Opco level.
The consolidated profile will be assessed to ensure that Holdco debt cannot effectively be rated
higher than if it had been junior debt at Opco level. A more detailed analytical framework is
provided in Appendix 2. In some jurisdictions, the issuer could, if not properly separated from
the sponsor/parent, be subject to a claim that its assets and liabilities should be consolidated
with those of the parent/sponsor in a bankruptcy. In jurisdictions where there is a risk of such
consolidation, Fitch will consider legal analysis, which may include a legal opinion, that the
issuer will not be substantively consolidated with its ultimate parent in the event of the parent’s
bankruptcy.
Where Fitch concludes that the basis for separation of the issuer from its sponsor is insufficient,
other Fitch criteria may be considered, such as criteria evaluating parent and subsidiary rating
links or criteria used to evaluate rating linkages between government and government-owned
enterprises. This may lead to a constraint on the rating.
When rating an independent operating entity, Fitch would expect key contracts to be in the
name of the Issuer or for the sole benefit of the segregated facility. However, the operating plan
for the facility is reviewed to consider what liabilities it might incur through employees, trade
debt, taxation, environmental, and operational risks, and to what extent these are
subcontracted or mitigated. The issuer could also have a corporate charter, bylaws or statutory
limitations on its own activities as well as other provisions delinking its operations and finance
and financial reporting from that of any owner or sponsor. Where a public sector entity owns or
controls the issuer, law governing the separate nature of the facility’s operation and legal
separateness should insulate the facility and its cashflows from the insolvency of the public
sector entity.
Structure Diagram
Equity
Sub
Debt Subordinated
Lenders
Risk Transfer
Source: Fitch
Counterparty Risk
Risk transfer to counterparties is a central theme of many project and infrastructure finance
transactions. The value of a risk transfer to the rating will depend on the counterparty’s financial
capacity to absorb that risk. As a general principle, where the financial resources or cash flows of
the issuer are dependent on the financial performance of a counterparty to whom warranty,
completion, revenue, cost, supply, liquidity, interest rate, or other risks has been transferred, this
is given credit to the extent the counterparty has a rating commensurate or superior to the rating
of the issued debt. Unless otherwise enhanced, a counterparty upon whom the issuer has a
dependency may constrain the rating of the Issuer debt. This would typically be the case in fully
contracted transactions where offtaker or grantor credit quality is a cap on the transaction’s rating.
Where certain risks are fully transferred to a third party, they may not be subject to any
stresses in Fitch’s analysis, but a rating dependency on the counterparty will be established as
a result. The conclusion that the risk transfer is effective is reached only after review of the
risks and mitigants in the contractual and legal frameworks applicable to the issuer.
If the guarantor acts as a substitute for the credit quality of an issuer, Fitch would equalise the
rating of the issuer to that of the guarantor, and may analyse summarily the underlying
qualitative and quantitative attributes of the issuer.
The ratings for any counterparty where financial performance is key to issuer performance is
based upon a Fitch rating assigned by the relevant analytical group. Rating dependencies
where any change in counterparty rating may affect the project finance rating will be highlighted
and any rating linkage where the transaction rating will move with the counterparty rating will be
made explicit. Where no rating published by Fitch is available, an internal private rating can be
used. Where the counterparty’s financial performance is considered in the analysis but the
counterparty does not dominate the rating of the transaction, an internal credit opinion can be
used. Structural features to mitigate deteriorating counterparty risk, such as rating triggers or
financial ratio tests, are examined.
For project financings, especially greenfield projects with no existing revenues, typically all
sources of capital (equity and debt) have to be committed at financial close. Unfunded equity or
debt commitments are typically backstopped by an entity or instrument with a credit quality
commensurate with the project rating. This includes delayed draw transactions involving
institutional investors, commercial banks and other similar investors of debt capital. An
exception is made where a small subset (less than 20% of total debt subject to delayed draw)
of committed investors’ credit quality is insufficient or not known.
Fitch believes that there are strong incentives for the larger funders of the project to cover any
funding gap if the minority funder cannot honor its commitment, and the project is otherwise
proceeding to completion as this is the best way to mitigate potential loss. The project company
may be exposed to increased cost of funds in that scenario and this can be appropriately
evaluated as an alternative stress in the financial analysis. (See Security Package and Creditor
Rights and Financial Profile and Rating Case sections).
Throughout this report, where a qualitative assessment of risk incorporates, among other
elements, the qualification and strength of a counterparty, the classifications in the table below
are used when considering financial resources of such counterparty in the context of that
overall risk assessment. These are used in the assessments of other risk factors (e.g. debt
structure for hedging counterparties or revenue risk, as defined in relevant sector-specific
criteria reports.
Counterparty Characteristics
Stronger attributes A stronger counterparty will have a rating in the ‘A’ category or higher.
Midrange attributes A midrange counterparty will have a rating of ‘BB+’ or in the ‘BBB’ category.
Weaker attributes A weaker counterparty will have a rating of ‘BB’ or below.
Source: Fitch
Unless otherwise stated in its issue report, where the project requires that the contracting
parties hold licenses, permits or regulated status, Fitch will seek confirmation that all relevant
licenses, permits, or regulated status have been obtained and are valid under all relevant laws.
Weaker features would result in wider
stresses applied on the relevant aspects of The agency will analyse the risk of loss of or renewal of such licenses, permits, or regulated
the projects/issuer (e.g. revenues, costs,
cost of debt) affected by the legal features status within the particular jurisdiction.
Source: Fitch
Other matters, such as collateral rights, or statutory ownership restrictions, will be reviewed
case by case. Fitch will rely in its credit analysis on legal opinions or legal memorandums to the
extent that they are provided by transaction counsel, legal precedent that the agency is aware
of, and/or statements by regulators or governments.
Fitch also considers the country of operation (often the location of capital assets) and the
country of incorporation of the project vehicle, issuer, and other key parties, together with the
reliability and creditor orientation of their legal systems. See the Macro Risks section.
Data Sources
Fitch’s analysis and rating decisions are based on relevant information available. The sources
are the issuer, the arranger, third-party engineers or consultants, and the public domain. This
Asymmetric Risk includes publicly available information on the issuer, such as audited and unaudited (e.g.
interim) financial statements and regulatory filings. The rating process can incorporate
information provided by other third-party sources. If this information is material to the rating, the
Upside specific rating action will disclose the relevant source.
The key rating assumptions for the criteria are informed by Fitch’s analysis of transaction
documents and of data received form issuers, arrangers, third-party engineers, consultants and
Downside other third-parties; discussions with issuers and/or obligors for financed projects; and public
information as well as Fitch’s analytical judgement.
Information Quality
The quality of information received by Fitch, both quantitative and qualitative, can be a
A weaker attribute for Information Quality
constraining factor for ratings. Information quality may constrain the rating category to a
may lead to the decision not to rate the maximum level or in extreme cases preclude the assignment of a rating. Information quality for
relevant debt or issuer, as availability of
minimum information is critical to assign the initial rating and for surveillance purposes is considered when a project finance rating is first
and maintain a rating
Source: Fitch
assigned. Fitch must be confident that adequate ongoing data will be available to monitor and
maintain a rating once assigned. Information quality encompasses such factors as timeliness
and frequency, reliability, level of detail, and scope.
Information Quality
Neutral to the Data from actual operation; regular updates; independently validated; forecast
Rating supported by significance or error range statistic; no history of material data errors;
detailed cash flows — receipts and disbursements; audited financial data; significant
amount of public information available.
Wider stresses in Substantially based on assumptions; extrapolated; subject to material caveats; data
Rating case often subject to delay; history of revisions or errors; limited scope.
Source: Fitch
further information or make an appropriate assumption. Where Fitch determines that the
reports are not sufficiently supported, complete or reliable, it may choose not to provide a rating.
Expert Reports
Stronger attributes Major, specialised third-party advisor; specific experience with technology or sector,
jurisdiction, and location; projections and estimates based on tested or proven
operation or precedent; no material unsupported assumptions; report demonstrates
analytical rigour.
Midrange attributes Third-party major advisor experienced with similar technology or sector; advisor may
not have experience of location; advisor may be regional specialist familiar with the
technology; estimates based on short operating history and/or rich industry data;
some dependence on reasonable assumptions; formally qualified or licensed where
required (e.g. under the local law).
Weaker attributes Smaller or less experienced advisor; innovative technology or new sector; estimate
data sourced from manufacturer or highly model dependent; high dependence on
assumptions or sponsor estimates; report contains incomplete or limited reasoned
analysis.
Source: Fitch
Completion Risk
Fitch routinely rates greenfield facility debt before the facility is fully developed. Completion risk
covers the risks in the construction, commissioning, and ramp-up phases of a project that may
cause the project not to be completed on time, on budget, and/or up to the performance
standards assumed for the operating period credit profile. The likelihood of these events
occurring and their potential consequences are assessed.
Please refer to “Appendix 1 – Completion Risk in Project Finance” for a detailed description of
completion risk.
Operation Risk
Operation risk is the risk that the project will suffer a reduction in availability, productivity or
output or, alternatively, the project will incur operating, maintenance or life-cycle costs that are
higher than projected. Any of these may result in a reduction in projected cash flows or a
breach of contractual performance requirements, reduce the project’s financial flexibility, and
potentially impair the ability of the project to service its debt. These risks are reviewed to
assess the likelihood of the events occurring and the consequences if they do.
The extent and nature of the risks vary by project sector but maintenance is a key factor for
output, availability, and cost. The analysis of operation risk focuses on the ability and financial
health of the operator, the cost structure, and the supply risk. Analogous contract risks are
considered again for the operation phase.
Operator
Operating profiles vary across the spectrum of project and infrastructure finance.
Self-Operated Facilities
Large infrastructure facilities are frequently self-operated with some contracting to third parties.
In those cases, Fitch evaluates the experience of the management team, their record of
revenue and cost management, facility maintenance, and capital renewal and their
effectiveness relative to peers. Similar to an assessment of ownership and sponsors, Fitch
considers the quality of operator an asymmetric attribute. A weak management team may
cause the rating to be lower, all other things being equal. The presence of a strong
management team will be considered when evaluating the impact of stress scenarios on a
rating and the ability of an issuer to manage through those stresses.
Contracted Operation
Standalone project financings typically rely heavily on contractual relationships to transfer risks
and operate on a smaller scale. The contractual operator’s ability to operate the project
efficiently and effectively is usually evidenced by past experience with the same type of project
and technology, ideally in the same country or region, together with adequate resources,
including relevant qualified staff. Although these are similar to those for construction
contractors, contract periods are typically much longer with a wide range of complexity between
projects from smaller, basic availability schemes to technically advanced, market-exposed
large-scale projects.
Fitch will assess whether the operator’s compensation reflects the risks and performance
standards of the contract, allowing a reasonable prospect of absorbing the risks and achieving
the standards. Fitch will review the report of the third-party Technical Advisor (TA) to assess
the reasonableness of the proposed operating costs for a project. Contracts that appear under-
priced may be considered credit negative if, for example, this might lead to delay or reduced
expenditure on repairs and maintenance. Achievable performance-based measures (either
penalties or bonuses) may be considered credit positive if they provide an incentive to achieve
Asymmetric Risk or surpass projected performance.
Fitch assesses the performance risk based on the operator’s track record, third-party
engineering reports, peer analysis, operating complexity, and contractual/structural flexibility.
Grace periods, flexible maintenance schedules, and other such features may act as mitigating
factors. However, onerous terms such as challenging deadlines or concession termination
Weaker features would result in wider
stresses applied on the relevant aspects of
rather than financial penalties are considered weaker attributes and may constrain the rating.
the project/issuer (eg revenues, costs,)
affected by the operator quality
The reputational importance for the operator of a high profile project either for technology, scale
Source: Fitch
or national prestige may add an incentive but is unlikely to benefit the rating in isolation. An
operator may also be a sponsor or constructor of the project or have some other interest. In this
case, both incentives and possible conflicts are considered. However, the key rating issue is an
alignment of interest with the rated debt holders.
Operator
Neutral to the Management team with good record of successfully managing asset; extensive
Rating experience with similar projects; international reach with local experience; multiple
alternative operators available; ease of replacement; project is a landmark for the
operator.
Wider stresses in Management team with subpar record of managing revenues and costs; project
Rating case requires specialty operator with few or no alternative operators available and no
effective mitigation; limited to no experience in sector; unclear replacement provisions;
uneconomic contract; poor reputation; limited in-house resources.
Source: Fitch
The operator’s financial position is considered to the extent that it might constrain its ability to
operate the facility throughout the life of the debt (performance risk). Where operation by a
specific operator over the life of a transaction is judged to be a material factor, it is likely to
establish a rating dependency on the operator. The materiality of this risk will also depend on
the availability of a replacement operator or other contract party; factors such as specialist skills,
size of project, and location, as well as contractual remuneration, can determine this.
Projects typically require their operators for a long period, raising risk and the importance of an
available replacement. Replacement of an operation and maintenance contract that was
underpriced may result in additional cost or negotiation, particularly if the operator is affiliated to
other project parties. Fitch evaluates the extent to which the issuer or noteholders have rights
to replace an operator and the related time in which they can do this. A financially strong
operator cannot increase the rating unless they provide binding performance or financial
guarantees (including undertakings to absorb costs beyond projected ones).
Rating Case Input
Costs
Fitch reviews the makeup, timing, and potential volatility of operating costs. Operating costs
vary by project but usually include some combination of the following: commodities and utilities,
Judgement
labour, taxes, insurance, maintenance, and capital expenditure or life-cycle costs. In contrast to
the construction phase, the operating phase may have a high component of cost that is
variable (passed through to revenues), thus reducing operating leverage, which is seen as
Attribute
positive. The exposure of the project to unanticipated operating costs is reviewed and reflected
in the stresses in the cash flow analysis.
Assumption
Cost mitigation through risk transfer to strong subcontractors or supplier inflation-based
contracts, cost-plus contracts, and the like are considered in the rating to the extent the
financial strength of the counterparty is commensurate with the rating of the debt (see Financial
Attributes on operating costs will directly
drive the magnitude of stresses included in Profile and Rating Case section). For new projects, Fitch will review third-party engineering
the rating case. They will also inform the reports when assessing future capital expenditure or life-cycle costs, for timing and amount.
choice of sensitivities and the
interpretation of break-even results
Source: Fitch For an existing infrastructure facility, Fitch would review third-party reports prepared for
management in the development of the capital improvement and maintenance plans for the
asset. When infrastructure facilities are self-operated and less dependent on contractual risks’
mitigation, Fitch will review operating plans and third-party reviews of such plans as are
available, and consider operating history, if any, and operating cost profiles of relevant peers.
The assessment of operating cost risk, relative stability or volatility, and the ability to recover
costs within the revenue framework will be reflected in the rating case and the sensitivity
analysis.
Operating Costs
Stronger attributes Well-identified cost drivers; flexibility in timing for major costs (life-cycle); generous
provisions for cost variations; costs well spread over time; highly
predictable/contracted cost profile; strong ability to vary cost with demand; not capex-
intensive; low maintenance cost profile; costs substantially recoverable under
concession or framework contract; reserves cover contingent costs; pass through of
costs to entities with strong financial capacity.
Midrange attributes Predictable cost profile; ability to vary marginal cost with demand; material capex;
cost increases reflected in regular revenue adjustments (tariff adjustment,
benchmarking, or market testing) with transparent methodology; well-identified cost
structure dynamics; pass through of costs to entities with midrange financial strength.
Weaker attributes High sensitivity of project cash flows to the timing of costs; lumpy cost structure;
volatile cost profile (labor/energy/technology); history or risk of labor disputes; highly
capex-intensive; high maintenance cost profile; no cost pass through; weak or no
operating reserves; pass through of costs to entities with weaker financial strength.
Source: Fitch
Supply Risk
Some projects require that a resource or product is available for operation. Examples are
projects designed to convert or use an input to produce a specific output and generate
revenues based on the volume of such output, such as LNG, thermal power, and water
treatment facilities. This resource or product can take many forms. Fitch evaluates the risk that
these resources or products are not available in sufficient quantities and/or at prices that allow
the project to operate as projected. In projects that involve the extraction of a resource or
commodity, an assessment of the supply risk will involve a determination of the sufficiency of
reserves and the cost of extracting the commodity. Fitch will review third-party expert studies
when addressing these issues.
If a resource or product is supplied to run the project, the agency considers the availability of
the resource or product. If liquid markets exist for required commodities, Fitch considers the
potential for temporary supply constraints rather than long-term availability deficits. Where
relevant, this includes an analysis of the price at which a substitute resource or product is
available. In projects where supply risk is high, and markets are characterised by illiquidity,
Fitch may stress the cost of a volatile commodity. Supply risk may be mitigated by long-term
supply contracts with suppliers having a credit quality commensurate with the rating of the debt.
These contracts may fix the volume and/or price at which the resource or product is supplied.
Rating Case Input See the Counterparty Risk section.
Supply Risk
Judgement Stronger attributes No supply constraints for labour or materials; excellent transportation/utility
infrastructure; connecting infrastructure in place alternatives exist; commoditised
nature of key supplies; low or no exposure to input costs; sufficient independently
verified reserves; pass through of supply price and volume risks on long-term contract
Attribute to a financially strong counterparty.
Midrange attributes Adequate supply of materials and labour with limited volatility (amount and timing);
good transportation/utility infrastructure; connecting infrastructure in place — limited
alternatives; pass through of supply risks to an entity with midrange financial strength.
Assumption Weaker attributes Potential for supply constraints; monopolistic supply; poor transportation/utility
infrastructure; weakness in connecting infrastructure; reliance on development of
reserves; pass through of supply risks to an entity with weaker financial strength.
Source: Fitch
Fitch examines how the product or resource is supplied to the project, especially in terms of
connecting infrastructure or availability of reliable alternative supply routes. The credit quality of
any party involved in supplying the resource or product is assessed. If credit quality is not
commensurate with the rating of the debt, and price volatility is low, the availability of back-up
suppliers may be an effective mitigating factor. This is an analytical question evaluated through
stresses considering price volatility, as well as break-even analysis evaluating resilience under
historically high price levels. See Financial Profile and Rating Case.
Technical Risk
Technical risk during the operating phase centres on maintenance and performance within
projected cost. This risk varies significantly by project type. When the technical process is
conventional and proven, the risk is not as great or it is easier to quantify based on past
experience. Even technologies with proven reliability depend upon maintenance standards
being met. Evidence of qualified staff, adequate budgets, and availability of parts and
consumables and, in some cases, manufacturer support is evaluated. Alternative sources for
goods and services are seen as positive in mitigating cost and delays.
Asymmetric Risk
Technical Risk During Operation
Neutral to the Rating Many years of successful operating history and proven performance; low technical
Upside maintenance component; parts/labor widely available; diversified technology risk;
minimal third-party supporting technology; warranty or service contracts; adequate
redundancy inbuilt.
Wider stresses in Proprietary or innovative technology; untested over long term; revenues dependent
Rating case upon high performance or availability; non-diversified operating assets; material
Downside dependence on external supporting technology; safety or environmental norms not
finalised.
Source: Fitch
Flexible opportunities for maintenance, an experienced operator, and technical risk diversified
Weaker features would result in wider
over several units can all be positives. Technical risk increases significantly with new and
stresses applied on the relevant aspects of unproven technology. Fitch will expect the third-party engineer’s report to address issues such
the project/issuer (e.g. revenues, costs,)
affected by the technical risk. as: capacity, availability, expected outages, repair and maintenance levels, future required
Source: Fitch capital investments, spare part requirements, expected efficiency levels, and environmental
issues (see Use of Expert Reports section). Similar issues apply to connecting technology. See
the Infrastructure Development and Renewal/Obsolescence/ Economic Life section.
Fitch will assess the impact of these late costs on the debt service profile. Structural features
such as grace periods, reserves (such as forward looking maintenance reserve accounts), and
forward-looking cash sweep tests are often included in the structure in such cases. The
financial analysis will include stresses for affected revenues and costs (see the Counterparty
Party Risk section). Unquantifiable costs associated with decommissioning a facility would limit
Fitch’s ability to rate a transaction if such costs were incurred while the rated debt is
outstanding, or where refinance debt is anticipated, during the term of such refinance debt.
Revenue Risk
Gross revenue of a project is typically driven by a combination of availability, price, and volume.
Risk arises if output or service cannot be adequately provided or if demand for the output or
service does not exist at a price at which the project is able to meet its operating expenses and
service its debt. The sources of revenue are typically either one or a few payers such as a
concession grantor or a contractually obligated power purchaser; one or more major off-takers,
such as a utility, airlines or shipping companies; or a significant number of users such as cars
and trucks on toll roads. Fitch will evaluate the relative stability and predictability of cash flow to
the project when considering its ability to service its debt and specifically, the revenue
framework, performance requirements, and exposure to demand for its services, which shape
the overall revenue profile.
Revenue Framework
Exposure to demand risk varies widely across projects. Some projects have fully contracted
revenue streams that provide cash flow, provided the facility is available. Because projects with
fully contracted revenues, such as availability-based concessions and energy facilities with
tolling agreements, are less exposed to demand risk, the analysis focuses on the other relevant
risks. These include risks relating to performance against contract terms (availability,
throughput, and efficiency) cost risk and counterparty risks associated with the off-taker or
concession grantor. However, some specific transactions feature a mix of different revenue
risks that require further analysis of volume or price risk, such as energy facilities with partially
contracted and partially merchant-based revenues, or shadow toll arrangements. These
combine usage risk with a single concession payer. Fitch also considers whether mechanisms
for determining revenues are clear and objective, reducing potential for dispute.
Performance Requirements
Contracted revenue may vary with the quality of the project’s output, availability of the facility,
timeliness, or quantity/efficiency of output. Failure of the operator to achieve required standards
typically results in a reduced price or penalties deducted from a fixed-concession payment (see
the Operation Risk section). Where penalties are incurred by the project vehicle due to
subcontractors, connecting infrastructure, or suppliers, Fitch will evaluate the borrower’s ability
to pass through such penalties under the subcontract. As with other compensation payments,
including any from an off-taker, counterparty risk may be material.
When evaluating debt for facilities fully or partially exposed to price and/or volume risk, volume
and price projections established by the project’s sponsors supporting the project economics
are reviewed. As part of this analysis, Fitch will request and review any reports or studies
conducted by a third-party expert on behalf of the issuer. Such studies, together with historical
price and volume trends, market, and macroeconomic forecasts and peer analysis, where
available and appropriate, are used to assess the likelihood of price and volume combining to
achieve expected revenues.
Fitch may also use its own forecasts and assumptions (e.g. oil and gas price forecasts). The
use of historical information will depend on its quality and evidence of its predictive value.
Historical information is likely to be more relevant for established projects and markets where
specific performance data are available. Fitch views assumptions or estimates based on such
performance information as more reliable. Volume and price risk factors identified as drivers of
Rating Case Input gross revenue are stressed as part of the financial analysis (see the Financial Profile and
Rating Case section). Like for like, Fitch would expect projects exposed to price or volume risk
to have the capacity to survive higher sensitivities than those shielded from such risks by
contract.
Judgement
Other Considerations
When gross revenues are determined under a contractual or regulatory framework, Fitch will
Attribute consider the relative dependability of any legal and regulatory incentives necessary to sustain
the revenues; see Country Ceiling and Dependability of Legal Regime.
Assumption The attributes in table below present the approach to assessing revenue risk on a qualitative
basis under the master criteria. Where useful to sharpen the focus of the analytical approach,
individual sector criteria may treat attributes relating to volume and price separately.
To the extent that the expected economic life of a facility is achievable only through significant
capital expenditure, the regulatory or contractual framework will typically require that the
Attribute
necessary works be carried out. In some cases, this may be accomplished indirectly by a
requirement that facility availability and output be maintained at a level attainable only through
Assumption periodic capital expenditure. Fitch will seek to understand the management’s/sponsor’s
approach to the capital programme, including planning, funding, management, and the process
for developing any relevant stakeholder consensus.
Attributes on infrastructure renewal will Fitch will evaluate the extent to which the costs of infrastructure renewal can be recovered from
directly drive the magnitude of stresses revenues on a pay-go basis, or with periodic automatic adjustments of revenues as is the case
included in the rating case. They will also
inform the choice of sensitivities and the in certain regulatory frameworks. Both cases would be credit positive. In many cases
interpretation of break-even results
Source: Fitch
infrastructure renewal will be initially financed through borrowing. The impact of expected
additional debt to fund infrastructure renewals can be captured in the rating through the
projections in the financial profile, including the uncertainty of future debt terms to finance the
investment.
management team with a history of delivering capital projects on schedule and within budget is
a substantial mitigating factor to contractor exposures and is considered a stronger attribute, as
is a well-phased capital programme that can be modified to reflect changes in need or demand.
Operators of large existing infrastructure facilities, such as airports, seaports, and toll networks,
tend to use turnkey fixed-price contracts less frequently, preferring to manage timing,
completion, and cost risks themselves. In these cases, Fitch will review the capital
improvement and construction planning with management to assess the risk that cost overruns
and delay may pose to the credit profile of the facility debt. The issuer’s ability to continue to
earn revenue and its ability to absorb costs over budget and costs resulting from delayed
completion will be a focal point.
Macro Risks
Country Ceiling and Dependability of Legal Regime
Country risk analysis for a project finance transaction starts with Fitch’s sovereign rating and
Country Ceiling for the project’s host country, reflecting the default risk on sovereign obligations
and the transfer and convertibility risk, respectively. If Fitch does not rate the country, it will
perform an assessment of the credit quality of the sovereign. Absent specific transaction
features mitigating country risk, the Country Ceiling imposes an upper limit on the rating of
project debt but they do not capture all project country risk. External support or financial
structuring may mitigate transfer and convertibility risk for individual debt instruments (see Debt
Structure). Fitch does not rate for a change in law, regulation, or tax. Nevertheless, the rating
analysis will consider some of the qualitative factors and historical information about how
material these risks can be.
In addition to the sovereign rating and Country Ceiling, Fitch reviews the political and regulatory
environment in which the project is being constructed and operated. A stable and predictable
environment for a project is evidenced by the government’s commitment, public support, and a
consistent application of law and regulation.
Political risk is the risk of changes to laws, regulations or concession contracts governing the
operation of infrastructure companies during the life of the asset. It may take the form of unilateral
contract variation, specific regulatory actions, exceptional taxes or royalties, forced changes in
ownership or control, or outright expropriation Such political interferences are considered ‘Event
Risk’ or ‘Extreme Scenario’ and because they cannot be predicted and quantified, they cannot be
included in rating cases. This risk is therefore not reflected in the rating.
However, the risk that a regulator modifies some terms of the economic equation of a project
within its normal powers and duties to determine such parameters (e.g. energy tariffs, tolls or
charges), is reviewed and captured in the analysis through other Key Rating Factors, notably
the Revenue Risk (in particular through its price element).
Asymmetric Risk
A country’s general economic condition may not be directly reflected in its sovereign rating or in
state/provincial ratings, particularly where there is low debt and strong cash flows from
Upside exploitation of natural resources, although there is usually a similar trend. Infrastructure may be
weak, skilled labour in short supply, utilities unreliable, and so on, all of which may affect the
project and hence the debt ratings.
Downside
Country Ceiling and Legal Regime
Neutral to the Country Ceiling above the issuer’s intrinsic rating; creditor-friendly and reliable legal
Rating system; history of impartiality and respect for contracts; long-term stable economy;
supportive regulatory regime; project of national importance or essential for public
good or services.
Negative to the ‘Speculative grade; jurisdiction potentially unreliable or not supportive of creditor
Weaker features would result in wider
Rating rightsa; interventionist tendencies; political or economic instability; endemic delays for
stresses applied on the relevant aspects of permits; public opposition; history of fines or disputes.
the project/issuer (eg revenues, costs,) a
May include reference to Fitch emerging markets reports or external sources, e.g. World Bank
affected by the Country risk
Source: Fitch
Source: Fitch
Industry Risks
The agency considers the project in its immediate industry sector in terms of relative
competitive position, overall supply, and demand and the general outlook. This includes not
only similar projects but other industry participants such as corporations, state-owned
enterprises, and not-for-profit organisations. For this and general industry outlooks, Fitch will
rely on its corporate or public finance groups. Barriers to entry or the essential nature of the
sector are considered both at a global and local level, including industry-specific regulatory
regimes or rules. Closely related industries encompassing suppliers, users, or potential
competitors are examined. The nature of demand (essential versus discretionary) is also
analysed and are reflected in revenue generation analysis. An assessment of the industry may
not be relevant for all sectors (e.g. toll roads and bridges).
Event Risks
When evaluating project finance and infrastructure transactions Fitch explicitly considers the
potential event risks that may adversely affect the issuer’s ability to repay the debt. Event risks
arising from natural hazards floods, earthquakes, hurricanes, tornadoes as well as human
error or mechanical malfunctions industrial accident, explosions, forced outage are
identified and the management of the relevant risks evaluated.
Where it is determined that the project has vulnerability to a risk, mitigating factors other than
insurance will be evaluated. Some issuers have multiple assets and analysis may consider a
single event unlikely to affect all assets to such an extent that it would hurt timely payment of
debt.
In some cases, risk mitigation may be accomplished by transferring the risk to a third party. For
example, a public authority may grant a concession in a public private partnership transaction,
yet retain the risk of uninsurable force majeure risks, including limited insurability that results
from uneconomic pricing of such risks.
In other cases, the nature of the infrastructure asset is such that the asset function might be
impaired, but it could continue to operate at a substantial level and recover costs of rebuilding
through the applicable tariff mechanisms. The debt will not be affected so long as there is
sufficient liquidity to get through the immediate impact of the event. In some cases, risk
mitigation will not be sufficient and the rating may be capped below an investment-grade
threshold depending on vulnerability to the uninsured risk.
Debt Structure
In contrast with project analysis, which considers the capacity of the project to generate cash
flow and the stability of those cash flows, the following financial analysis considers each rated
debt instrument separately, taking into account the quality of its individual debt characteristics,
structural features, security rights, and any external support. Fitch rates infrastructure and
project finance debt instruments in accordance with their terms and conditions. In particular,
credit is given to structural elements that provide financial flexibility; for example, deferrable
debt service of a junior tranche will be favourable to the senior tranche.
Rating Case Input Issue default ratings on tranched debt securities can be distinguished only where there is a
basis in the finance documentation and legal framework to support a conclusion that a default
on one tranche will not result in a payment default on other senior tranches. Issuer Default
Ratings could be assigned; an IDR generally reflects the risk of default on all of an issuer’s
Judgement financial obligations, whether or not they have distinguishing security features. The existence of
a cross default or cross acceleration mechanism or a legal framework that could result in a
cessation of payments on all tranches following commencement of an insolvency proceeding
Attribute would prevent distinct default ratings.
Assumption
Debt Characteristics and Terms
Stronger attributes Senior-ranking debt interest and principal; fully amortising debt; no de facto
subordination; scheduled amortising principal commencing after completion; interest
deferral on junior debt; no cross-default or acceleration; fixed interest rates.
Midrange attributes Senior-ranking debt (occasionally junior-debt) interest and principal; within senior-
Attributes on Debt Structure will directly
drive the magnitude of stresses for interest ranking class but other debt within that class may mature earlier; amortisation may
rates refinance risk included in the rating have limited interest-only period or some flexibility; some floating-rate debt.
case. They will also inform the choice of Weaker attributes Non-senior debt; highly sculpted amortization; bullet maturity; junior interest in priority
sensitivities and the interpretation of to senior principal or reserves; cross-default and acceleration; significant floating-rate
break-even results exposure.
Source: Fitch
Source: Fitch
The terms of the instrument are reviewed keeping in mind the balance between protecting the
investor and maintaining the issuer’s operational and financial flexibility. Fitch considers
whether the terms of the issuer’s other debt instruments affect the rated instrument. Rights and
control may only be of value when the rated instrument is in the controlling creditor class.
In some cases, this could translate to a higher default probability as senior debt holders may
act in their exclusive interest. This could be to shut down junior debt or accelerate the full debt
structure if they feel there is enough cash for them to be repaid in case of liquidation. Where
this provision exists, analytically the default risk for junior debt will occur where the senior
holders are empowered to act even if it occurs before an actual default of payment on the junior
debt. In such cases the junior debt rating may be lower than suggested by financial metrics.
Structural Features
A debt instrument may benefit from structural features that underpin the cash flows supporting
debt service. These may include covenants and triggers to trap or divert cash based on
financial ratios, which may be to the benefit or detriment of the instrument, usually depending
upon its priority. General covenants are expected to restrict additional debt, restrict payments
to sponsors or equity holders, and typically retain cash for future periods, when financial
indicators are deteriorating, to benefit creditors. Covenants that redirect available funds to
senior debt at the expense of junior debt are seen as positive for senior debt and negative for
Asymmetric Risk junior debt. This redirection will be evaluated in the financial analysis, notably through the rating
impact of stress cases. Such features can be reflected in rating distinctions between tranches
Upside
where supported by an appropriate legal framework.
Cash diverted or retained is typically allocated to reserves or principal reduction of the most
senior debt. Contractual arrangements often exist between creditors to determine the priority of
Downside payments for costs, fees, swap payments, interest, and principal (payment waterfall). Fitch will
review payment waterfalls to see if they are consistent with other assumptions, if they are
reflected in the applicable cash-flow model, and under what circumstances they may change.
Debt service reserves, events of default, or covenants transferring control are assessed; see
the Financial Profile and Rating Case section.
Weaker features would require a higher
financial headroom (e.g. better coverage) Liquidity lines typically provide independent issuer-level protection direct to rated debt, against
to achieve a given rating level within a
context of sector guidance or peers interruptions in operational cash flows. Issuer-level working capital and reserve facilities are
Source: Fitch typically independent of short-term project performance and drawable with minimal
conditionality. These are evaluated as drawn facilities when considering prospective leverage
where advances occur in the rating case.
Structural Features
Neutral to the Rating Dividend lock-up and cash sweep triggers; access to debt service reserves, sinking
funds or capex reserves; reserve replenishment.
Negative to the Rating Weak dividend lock-up; no cash sweep; junior or no access to reserves; no reserve
replenishment.
Source: Fitch
Hedging policies could efficiently reduce exposure to rate risks, but will be assessed within the
Rate risks or contingent obligations could analysis of counterparty risks (see Counterparty Risk).
make the transaction unratable
Source: Fitch
Derivatives and Contingent Obligations
Neutral to the Rating Revenues largely hedged to debt service for currency, and interest rates for the
relevant tenor. No material contingent obligation.
Negative to the Rating Significantly imbalanced hedging or unhedged financial risks or material
contingent obligations
Source: Fitch
The issuer may be required to post collateral under supply or off-take contracts to cover
replacement revenues to the counterparty if the facility experiences outages. The source of
collateral posting or replacement letters of credit will be evaluated to determine the issuer’s
ability to perform this obligation under the relevant contract. (See Financial Profile and Rating
Case section).
Post enforcement, Fitch would assess whether security interests in key project assets and
contracts attach in the same rank order as debtholder priority and confer controlling rights prior
to enforcement. Pre-enforcement controlling rights potentially reduce the likelihood of default
and are typically the more significant rating aspect of the security package. Step-in and other
rights providing senior investors with the ability to protect key contracts and assets or to initiate
replacement of failing transaction parties would be expected together with security interests
granted by project owners over their ownership interests in the issuer.
Comprehensive inter-creditor agreements limiting the scope for individual pre-emptive action
and defining the pre-enforcement controlling class of creditor may reduce uncertainty about
project assets in adverse circumstances. Much of this requires a reliable and creditor-friendly
jurisdiction. Control of material insurance proceeds, either to ensure project reinstatement or
debt repayment, is also considered an important feature. Differences in rights between classes
to control remedies following default are noted when rating each class of debt.
Transactions with misaligned creditor rights are viewed negatively. For example, a bank-bond
or equivalent structure where banks provide delayed draw flexibility and bonds have been
funded at financial close have the risk that banks that have not at least partly funded their
commitments may be less incentivized to continue to fund when a problem in construction
Asymmetric Risk occurs. Fitch would positively view a provision that better aligns interests (for example, by
stipulating that voting rights be limited to the share of funds paid into the project). (See
Counterparty Risks section).
Upside
Security Package and Creditor Rights
Neutral to the Rating Senior-ranking security interests overall operating and intellectual assets,
contract rights, and cash balances; first payee of material insurance proceeds;
Downside contract step-in rights; creditor-friendly jurisdiction; first security interest in shares
of project company; controlling class; early transfer of cash control from operator
to trustee.
Negative to the Rating Non-senior-ranking security interests or subordinate position via security trustee;
significant or unquantifiable statutory super-senior creditors; untested or cross-
jurisdiction collateral structure; no post-enforcement control; transfer of cash
control post default, misaligned interests within controlling class.
Weaker features on security package Source: Fitch
would result in lower rating for a given
financial profile
Source: Fitch
Attribute Fitch will analyse refinance risk, using stress assumptions for costs and liquidity derived from
historical patterns in the relevant debt market. See Financial Profile and Rating Case section.
Assumptions
The credit analysis will provide a list of the most relevant quantitative and qualitative
assumptions comprising the base or rating cases. The case assumptions will generally relate to
the key rating drivers, as identified for the sector or a specific credit. The analysis will describe
how the selected macro-economic, business, or financial assumptions relate to the credit
drivers and how they have been adjusted to fit within the logic of each case.
Assumptions can be credit-specific, such as the heat-rate for a thermal power project. In such
cases, assumptions could be based on external sources, such as technical advisors and peer
data. Assumptions can directly or indirectly relate to macroeconomic forecasts and projections
provided by other analytical departments within Fitch, such as inflation, oil prices, or GDP, or by
external reputable providers.
Base Case
For most projects and issuers, Fitch will establish a base case that results from expected
performance in a normal economic environment. This is informed by various sources of
information, like historical performance, issuer projections, third-party expert reports, as well as
Fitch’s criteria and expectations (including Fitch’s macro-economic assumptions These are
focused on measuring financial and operational flexibility in the economic environment
expected for the relevant forecast period. The agency’s analytical assumptions specific to the
project will be incorporated.
Performance Stress
Having established a base case, Fitch applies a series of stresses to parameters identified as
key in the analysis. Parameters such as delays, input and output prices, demand or utilisation
levels, performance, life-cycle, and other costs may be stressed, either in value or in timing.
The cash flow impact of structural or legal changes may be estimated and remodeled. The
purpose is to test the sensitivity of cash flows available to each rated debt instrument to
changes in these parameters.
Certain key project variables may be hedged, either contractually or through natural positions.
Fitch considers the effectiveness of such arrangements and any remaining risk from imperfect
hedges (basis risk) or residual unhedged positions may be the subject of stress tests. The
magnitude of stresses applied may be informed by assessment of volatility reflected in key risk
factors qualitative assessments, historical data, third-party expert reports, and sector criteria
where applicable.
Interest-rate stresses on variable interest-rate debt, for example, may be considered in the
rating case or breakeven scenarios and will be based on historical patterns in the relevant debt
market. The stress will be applied in the direction adversely affecting cash flows for the rated
instrument. Due consideration will be given to the effects of a possible corresponding rise in
inflation: for issuers whose cash flows are related to inflation, the resulting stress may be
expressed in a hike in real interest rates rather than nominal rates. Where appropriate, the
stresses will be considered under the report, Criteria for Interest Rate Stresses in Structured
Finance Transactions and Covered Bonds.
For refinance risks, Fitch will evaluate the impact of higher costs of capital at the time of
refinance, depending on the time to the refinance date, the history of the issuer’s access to
market and the pattern associated with similarly situated issuers. The stresses will range
between 200 and 400 basis points.
Rating Case
The combination of the base case and the selected performance and financial stresses will
result in a rating case. The distance between the base case and the rating case will represent
the degree of stress that Fitch deems commensurate with the volatility or uncertainty identified
for the project or issuer’s activity. For project or issuers featuring little uncertainty or volatility,
this distance (measured in the magnitude of applied stresses and thus in the credit metrics)
would be smaller.
The rating case includes some reasonable downside and does not reflect extreme stresses,
which would be addressed through separate sensitivities (see below). However, the rating case
includes the fluctuations due to a normal economic cycle, and therefore should be consistent
with the expected bottom of the cycle. When selecting stresses, the sensitivity of cash flows to
changes in the stress is considered to achieve a degree of rating stability through the economic
cycle, including a typical downturn. Downturns are an expected event and the purpose of this
rating case is to signal the nature of an event through which the rating will be stable. The rating
case may vary the commencement of the downturn to assess the effects on the credit if a
downturn occured at a more vulnerable time for the related project or infrastructure asset.
When revenues are based on contracts that mitigate volume risk, such as take or pay
agreements or PPP contracts, cash flow stresses will focus on the elements in the cash flow
that can vary such as production efficiency and operating costs. For example, a wind project or
solar facility will be evaluated based upon revenues at a low output due to low resource
availability.
For issuers that are exposed to demand risk, the rating case will emphasize Fitch’s through-the-
cycle approach to ratings and evaluate the demand and consequent revenue stress that a facility
may be expected to experience in an economic downturn of reasonable depth and duration.
The rating case includes the anticipations of structural changes, for example, if the underlying
demand for a given facility has changed in a durable manner, reflecting secular trends
expected to permanently shift the performance up or down compared with previous
expectations. If Fitch identifies a sustainable change in the long-term trend, this would be likely
to require a material change in the rating case and result in a rating change.
Events of longer duration or depth, or performance below expectations within the rating case
scenario would put ratings under pressure.
The choice of the rating case is a key quantitative and qualitative determinant of the rating and
is typically a central point of discussion in rating committees.
project-specific cash flow spreadsheet models and tools to evaluate these drivers. Fitch may
also use internally developed models and tools where relevant.
The agency also considers the plausibility of results from external cash flow models, by
examining trends and sensitivities, making estimates and adjusting individual parameters.
Despite these precautions, as with all types of information provided by issuers, Fitch is
incumbent on sponsors or issuers ensuring that the information is timely, accurate, and
complete. Failure to do so may result in the withdrawal of ratings. Fitch considers it best
practice that external cash flow models are independently checked, ideally by a reputable third
party.
Metrics
The results of these stresses are typically summarised by using various metrics, often in ratios
and are used in combination. Metrics are used selectively as appropriate to the sector or
transaction structure. Metrics associated with a given rating category can vary widely
depending on the nature of the project and the potential volatility of cash flows. Any sector-
specific criteria will include medians and ranges typical for the relevant sector. Such metrics are
an input in determining a rating to the extent that they summarise in a single number Fitch’s
views on certain risks and, in particular, their impact on a project’s cash flows. A rating includes
both qualitative and quantitative analysis. Stronger or weaker financial metrics will be viewed in
the context of the qualitative analysis of risk attributes described in this master criteria.
Leverage Ratio
This is the ratio of net debt to CFADS or net debt to EBITDA used when evaluating
infrastructure entities with an unlimited franchise to provide essential public services, or when
debt is not amortising.
The PLCR is a useful alternate metric to the LLCR in situations where long-term debt is not
available, and where cash-flow coverage is too narrow to retire debt over the shorter available
debt life. The PLCR looks at the economic capacity to retire debt over the economic life of the
project. The discount rate used to calculate the NPV of CFADS will typically be the coupon on
the debt, but where refinance risk is analysed, can incorporate varying assumptions about the
cost of capital. See Refinance Risk.
Peer Analysis
Where information on appropriate peer projects for which a rating has been assigned is
available to Fitch (usually for the same sector, region, and structure), this will be used for
comparative analysis of individual risk factors (both qualitative and quantitative) or in
establishing the rating, with respect to the peer group. Projects in different sectors or with
different structures may present different qualitative features and credit metrics at a similar
rating level due to factors such as legal framework, stability of cash flows, or structural features,
making comparisons of less value. Peer analysis is likely to play a more important role in
sectors where the portfolio of ratings is more developed. Fitch may use normalising
assumptions (such as a common annuity-based amortisation schedule) to better compare rated
debt with peer projects.
Surveillance
The likely adequacy and frequency of ongoing information will be considered at the time of the
initial rating, to determine the prospects of an appropriate standard of surveillance being
maintained.
Fitch monitors and reviews existing ratings in accordance with this criteria and applicable
sector criteria for the type of rating. Fitch reviews periodic information on a project, in addition
to that received at inception - such as financial statements/management accounts,
performance data, technical reports, construction progress reports, budgets, and forecasts - at
least once a year until maturity of all rated debt.
Once received, this information is screened for materiality and consistency with the expected
case. A decision is then taken whether to initiate a full review of the rating. Significant market
events, changes in counterparty ratings, or changes in law or regulation may trigger a full
review. Full reviews are undertaken periodically in any event as required by Fitch policy.
Information received as part of the surveillance process may lead to requests for further
information and revisions in Fitch’s base and stress cases (either quantum or factors).
Rating Sensitivities
Fitch's opinions are forward looking and include Fitch’s views of future performance. The key
rating factors will be affected by changes in project, business and or macro-economic
assumptions. Fitch’s infrastructure and project finance ratings are subject to positive or
negative adjustment, based on actual or projected financial and operational performance.
Below is a non-exhaustive list of the primary sensitivities that can influence the ratings and/or
Outlook.
Revenue Risk: ratings will be sensitive to changes in the revenue paying counterparty’s credit
quality, demand for output, diversity of customers, price elasticity of demand, pricing structure
or framework, among other revenue risk factors.
Operation Risk: ratings will be sensitive to changes in the credit worthiness of the operator,
availability, productivity, costs relating to operation, and maintenance and life cycle, among
other operating risk factors.
Infrastructure Development and Renewal: ratings will be sensitive to changes to economic life,
concession maturity, capacity and utilisation of the asset, the expected capex requirements and
timing thereof, and termination compensation, among other infrastructure development and
renewal factors.
Debt Structure: rating will be sensitive to changes in the debt characteristics and terms,
structural features, derivatives and contingent obligations, the security package and creditor
rights, and refinance risk, among other debt structure factors.
Financial Profile: ratings will be sensitive to changes in leverage, coverage, liquidity, interest
rates, and amortisation profile, among other financial profile factors.
Limitations
Ratings, including Rating Watches and Outlooks, assigned by Fitch are subject to the
limitations specified in Fitch’s Ratings Definitions, available at
https://www.fitchratings.com/site/definitions.
Disclosure
Fitch expects to disclose the following items in reports and/or rating agency
commentary:
Focus on Credit Enhancement: Contractor liability levels are less important than liquidity and
other credit enhancement (such as letters of credit or surety arrangements) in Fitch Ratings’
analysis because recovery of claims from an insolvent contractor may be protracted and limited.
However, low liability limits may suggest that the contractor has concerns about completion risk
and will therefore draw additional scrutiny in the analysis.
Rating Can Exceed Contractor’s: In projects using established technology, where the base
cost budget and schedule are appropriately sized, where there are multiple replacement
contractors available and where the level of credit enhancement available to the project
company is sufficient to cover replacement cost in the appropriate horizon, then it is possible
for the rating of the project’s debt to exceed that of the contractor. Depending on the
circumstances, it is possible for a project to be rated two categories above the contractor.
Ratings Rarely Above ‘A’: Fitch analyses a mix of project attributes and the importance of
these factors to project completion. Project ratings are constrained either by completion risk or
the operating risk profile. When not constrained by the operating profile, less complex, well-
structured projects can reach the ‘A’ category but assessments need to be stronger across the
board with clear visibility through completion. Most projects have a mix of stronger and
midrange attributes, but are not constrained to a lower assessment because of a weaker factor.
A project will typically have a mix of factors within these attributes and the overall assessment
will not necessarily be aligned with the weakest factor. For example, solar PV installations may
have costs exceeding USD1bn (a weaker attribute) but are low complexity (stronger), can be
built in less than three years (midrange) and with a highly predictable cost profile (stronger).
Overall the assessment would be midrange for project complexity and scale.
A project with some weaker attributes may not achieve a rating higher than the contractor/credit
enhancement combination. However, one with earthworks of unusual scale, untested
technology and high environmental/geo-tech uncertainty may be constrained to sub-investment
grade, if there are significant risks that are not within the capacity of a contractor or its surety to
absorb or in their interest to cover in practice.
1
In general, ratings in project financings are unlikely to exceed the ‘A’ category due to idiosyncratic
risks associated with these single purpose transactions.
The greater the complexity of the works, the greater is the potential for increased costs and delays.
These factors may be mitigated by adequate schedule and funded cost contingency, the use of
contractors of higher credit quality, scale and experience and suitable levels of credit enhancement.
Ability and likely cost to replace the contractor at different stages of the works.
List of replacement contractors with comparable capabilities.
Adequacy of buffers between expected schedule and technical performance with the
delivery dates and required performance under the concession or offtake contracts.
Contractor Replacement
Assessment Characteristics Rating implication
Stronger attributes Many replacement contractors available No rating constraint
Midrange Long stop date in concession/offtake contract adequate to Maximum one
attributes replace contractor category above
Some replacement contractors available contractor rating
Some volatility in availability of resources in local labour
market
Weaker attributes Highly specialized technology Constrained to
No or very few replacement contractors available contractor rating
Uncertain availability of resources in local labour market
Source: Fitch
Contract Terms
Fitch will compare the project’s complexity and scale, the contractor and the implementation
plan against the formal risk allocation specified in the construction contracts. The following
provisions are necessary to support an investment-grade rating during the completion phase.
These should be supported by the opinion of the technical adviser.
Clear design and scope of work matching the requirements of the concession or offtake
contract. There should also be clear risk allocation. In the event that the grantor or offtaker
requests design or scope changes, then the impact on construction costs and schedule
should be fully compensated under the concession or offtake agreement.
Fixed price and date. The absence of fixed price or date provisions may suggest that the
works or schedule are particularly risky and may leave the contractor inadequately
incentivised to perform. Sponsor completion guarantees can be a substitute for fixed price
contracts.
Adequate dispute resolution and arbitration arrangements to ensure that works continue
even through contractual disputes.
Credit enhancement from funded contingency and payment retention. This provides credit
enhancement to cover events that do not involve performance breaches by the contractor,
for example changes in the scope of works, and leave some room for settlement of
disputes within the resource of the project company.
Some level of liquidated damages as a performance incentive and sufficient to cover lost
revenues and additional interest and other costs resulting from delays beyond the
budgeted completion date.
Projects using target price construction contracts may still achieve investment-grade ratings if
the cost and delay risks are adequately mitigated through other means. For example, the
project’s tariff structure may allow for the pass-through of a substantial portion of potential cost
overruns or delays to customers. Alternatively, there may be protection provided by the
government against extreme delays or cost overruns. Fitch would assess these mechanisms
on a case-by-case basis.
Contract Terms
Assessment Characteristics Rating implication
Stronger attributes Single primary contractor No rating constraint
Fixed price and date certain contract; liability cap materially above likely replacement cost
scenarios
Clear design and scope of work matching concession requirements
Clear risk allocation with force majeure provisions matching concession agreement
Clear dispute resolution and arbitration arrangements
Detailed milestones, performance thresholds and completion tests
Liquidated damages keeping project whole in severe downside scenarios
Midrange attributes Multiple primary contractors in a joint venture; joint & several liability Higher of: (1) guarantor rating
Fixed price and date certain contract; liability cap sized to likely replacement cost scenarios or (2) up to two categories
Liquidated damages keeping project whole in most downside scenarios above contractor rating
Weaker attributes Multiple primary contractors; several liability Constrained to sub
Target price/date or similar contract leaving project company materially exposed to cost and investment grade in the
delay risk absence of other mitigants in
Design and scope do not fully meet concession requirements transaction structure (e.g.
Ambiguous risk allocation or significant mismatch with concession agreement cost pass through to
Weak dispute resolution process customers)
Multiple contractors with complex or poorly mitigated interface risks
No provision for onsite inspection and reporting with poorly defined completion tests
Weak liquidated damage provisions leaving project company exposed to losses
Source: Fitch
The credit quality of the contractor(s): The primary indicator of a contractor’s credit quality
will be its Long-Term IDR. Contractors often work in groups and so, depending on the
nature of shared liability, Fitch will decide which entity it is appropriate to assess.
The technical advisor’s (TA) assessment of likely replacement cost: Depending on the
rating of the contractor, the time horizon used by Fitch to analyse the likely cost of
replacing the contractor will differ. For weaker-rated contractors, there is a higher near-
term default risk and so Fitch will consider a near-term replacement scenario, usually with
higher replacement cost, whereas for a higher rated contractor, the replacement scenario
would be later, resulting in a lower cost. Where such TA assessment is not available, Fitch
will pursue any available third-party assessments, including preliminary studies
commissioned by governments or multi-laterals to corroborate key project features and
assumptions. Fitch will then benchmark replacement cost ranges against closely
comparable peer projects where available.
Flexibility provided by multiple contractors in a JV: The presence of multiple qualified and
credit-worthy contractors in a JV provides the flexibility that if one contractor defaults,
liquidates or exits the JV, the other partners will have some visibility and will have taken
measures to protect themselves and the project. In particular, they will be in a position to
limit delays from the transition of responsibilities. They will also be highly incentivized to
keep performing and honour their contracts due to their joint and several obligations while
minimizing cost increases and liquidated damages that they will have to absorb. Such a
set-up could reduce the consequences of a contractor failure and Fitch will review TA
reports if this benefit is reflected in the assessment of the replacement costs.
The overall credit enhancement level: Credit enhancement would come from funded
contingency, payment retention (to date of replacement) and by letters of credit (LCs) and
surety bonds. To justify a project debt rating higher than that of the contractor (i.e.
assuming the benefit of contractor replacement) on a project of midrange complexity and
scale, there would need to be credit enhancement of at least 10% of the construction
work’s value. The credit enhancement hurdle for projects of weaker or stronger complexity
may be adjusted upwards or downwards. LCs offer on-demand liquidity but leave the task
of replacing the contractor to the project company. Surety providers would take on the role
of replacing the contractor but, apart from any on-demand features of the bond, offer less
liquid support as they benefit from the same contractual provisions as the original
contractor.
Where there is reliance on a surety bond, some liquidity is still necessary to cover near-term
losses to the project company caused by delay. Fitch will evaluate whether the on-demand
aspects of the bond plus other sources of liquidity (LC, retention, funded contingency) are
sufficient taken together to cover costs or lost revenues resulting from delays of six months.
Assuming this is the case, Fitch would not differentiate in its analysis of credit enhancement
between LC and surety support.
Credit enhancement in the form of committed standby subordinated liquidity facilities with
limited drawing conditions and from strongly rated counterparties would be included in Fitch’s
analysis of completion phase liquidity.
For projects in a more advanced stage of construction, usually defined as greater than 50% of
projected spend completed, and where major design, right-of-way, geo-technical, third party
obligation, foundation milestones have been achieved or related risks have been mitigated,
Fitch may determine that a contractor rating is not required to perform its completion risk
analysis. Instead, Fitch will rely on discussions with the project sponsor, the construction
contractor and informed technical experts, and any available public information to assess that
contractor default is not a real possibility.
For purposes of this analysis Fitch will treat the contractor rating as equivalent to a ‘B-’ and will
evaluate resources available to the project company to manage replacement and related costs
as described here. In situations where time to completion is short (six months or less) and
Fitch’s view is that the likelihood of the contractor stopping operations within this timeframe is
remote, Fitch may consider that the contractor credit risk is no longer relevant for the project
analysis.
Counterparty Characteristics table on page 6 shows how Fitch would assess this profile. For
example, to achieve a ‘BBB’ category rating, a project using a ‘BB’ category contractor would
need sufficient credit enhancement to cover replacement cost where the contractor became
insolvent in two to three years (15% in the example above). If the same project used instead a
‘B’ category contractor, then to achieve ‘BBB’ category ratings it would need credit
enhancement to cover the higher cost of a near-term replacement (23% in the example) due to
the weaker credit quality of the contractor.
a
Note: This is the minimum required for a project of midrange construction complexity and scale and may be adjusted
upwards or downwards for projects of weaker or stronger complexity and scale respectively.
Source: Fitch
Fitch recognizes that the TA’s assessment is a qualitative judgement and can vary among firms.
Fitch will compare the TAs analysis to other market and internal benchmarks for
reasonableness and may apply a replacement cost cushion above that provided by the TA.
The rating of the project debt would be usually limited to six notches above the contractor rating.
In situations where the amount of third-party credit enhancement is viewed as significantly
exceeding the selected replacement cost scenario, thereby providing an unusually high level of
flexibility to pay a premium to rectify and accelerate construction to avoid a default at the
longstop date, and where Project Complexity and Scale is deemed to be Stronger, Fitch may
consider a rating uplift beyond the six-notches implied by the two rating category limitation.
However, this would be limited to no more than two additional notches based on the extent of
excess liquidity.
When the amount of credit enhancement is viewed as inadequate to cover replacement cost in
a likely scenario, Fitch will consider a rating above the contractor rating on a case-by-case
basis provided the minimum short-term liquidity threshold is met and there are additional
resources available to provide significant enhancement above the contractor’s rating.
Worked Examples
The examples in the tables below show how steps 1 to 5 interact to result in the completion
phase rating. It is possible for any one of the attributes to limit the outcome.
A weaker assessment for complexity and scale is likely to place more emphasis on the credit
quality of the contractor and suggest that there may be few suitable replacement contractors
available. A weaker assessment for contractors and implementation plan would be likely to
constrain the rating to sub-investment grade as it would suggest that the project had been
poorly conceived. A weaker assessment in contract terms would probably limit to sub-
investment grade as it would leave the project exposed to price and schedule risk and provide
inadequate incentives for the contractor. Alternatively, a weaker assessment for contractor
replacement would cap the rating during the completion phase to that of the contractor as few
alternatives would be available following contractor insolvency or poor performance.
Contractors of weaker credit quality may constrain the rating unless there are ample
replacements and sufficient credit enhancement to fund replacement costs.
Midrange or stronger assessments would tend to support ‘BBB’ or ‘A’ category ratings
respectively, subject to any of the weaknesses outlined above.
A single ring-fenced operating company (Opco), owning one or several assets (in such
case, in homogeneous sectors and with mutualized cash flows).
Several ring-fenced Opcos - as long as they have similar structures and belong to the
homogeneous sectors (i.e. renewable assets, or transportation assets). This framework
would not apply where there is an expectation of material assets disposals and additions.
Where there is no sufficient separation between the Holdco and Opco, the level of influence
that Holdco may exercise on the Opco would preclude using this approach. In such situations,
Fitch’s Parent and Subsidiary Linkage Methodology could be used
Analytical Framework
Single Project Structure
As is typical in project finance, the Opco is subject to strong contractual and statutory restrictions
on the business it can engage in or the actions it can take, creating a ring-fencing with the Holdco
or the various sponsors. This is generally established through non-consolidation opinions on the
legal side, but also strong additional debt and cash upstream restrictions most often based on
financial ratios covenants. As a result, Opco can be analysed on a standalone basis as the
Holdco has limited ability to increase Opco debt or deplete its cash balances.
Consequently, Fitch will analyse Holdco debt on the basis of the unrestricted cash flows such
2
as dividends or shareholder loan repayment that the Opco will be able to upstream. The
approach includes three steps:
Use as the Holdco CFADS the dividends that Opco is allowed to distribute under the Opco
Rating Case.
Although the approach is not to use consolidated debt as a basis for the Holdco rating, it is
important to look at the consolidated credit profile, where the Holdco debt is added to the
Opco senior debt in the relevant ratios, to ensure that the Holdco debt rating on a
standalone basis is no better than the consolidated credit profile would suggest. This
means that in principle the Holdco’s debt cannot be of better credit quality than the
equivalent junior debt at Opco level. Fitch expects that Holdco debt would be rated lower
than Opco debt unless in specific situations (eg Opco ratings constrained by rating cap).
Fitch therefore assesses the likelihood of the Opco breaching its lock-up covenant to
determine the impact on the Holdco’s credit quality independently of Holdco’s own leverage.
No matter how small debt service at Holdco is, lock-up is a binary event that prevents any
dividend from being paid.
Approach:
1. Calculate ‘Lock Up Distance Ratio’ = (Opco Rating Case minimum DSCR)/(Opco Lock-
Up Level)
2. Compare the ‘Lock Up Distance Ratio’ with the relevant Sector Criteria DSCR guidance
by rating level
3. Result will establish the potential for Holdco’s rating cap
Fitch assesses the distance to lock-up by comparing the ratio to criteria thresholds (e.g. 1.3x
for ‘BBB’ category for contracted solar projects). This defines a proxy for the required margin
to the default risk and differentiates between sectors. The cash-flow volatility of merchant
power projects is higher than for availability based projects and requires wider margins.
2
For simplification, any upstreamed cash flows will be labelled as dividends in the remainder of this
document.
Without a strong liquidity position at the Holdco level, Holdco debt is more exposed to rapid
migration to default than Opco debt. Breaching the lock-up covenant at Opco level means that
Holdco will receive no cash flow to service its debt. Conversely, at Opco level, cash flow
available for debt service may be insufficient to fully service debt but some may still remain (e.g,
DSCR of 0.90x). With moderate liquidity, the Opco may be able to service its debt for few
periods before effectively defaulting.
Portfolios Structures
In cases where the Holdco fully owns a stable portfolio of Opcos, with similar structures and
assets, the approach could be applied as follows:
1. Holdco CFADS equal to aggregate of dividends that can be upstreamed by all the Opcos
under each Opco rating case.
2. Calculation of ‘Lock Up Distance Ratio’ (as detailed in Appendix 2) for each Opco.
3. The lowest Lock Up Distance Ratio would be used to assess the Holdco rating cap unless
the loss of that Opco’s dividend flows would not prevent the Holdco from servicing its debt.
In such a case, the second lowest would be used subject to same materiality test.
The consolidated profile would be established by aggregating all Opcos cash flows, and all
Opco and Holdco debt.
There may be situations where distribution restrictions could be triggered for other reasons
than financial ratio covenants being breached such as the failure to refinance non-amortising
debt at Opco level 12 months before maturity or the failure of an Opco to renew offtake
contracts. Such events can trigger cash accumulations (cash trap) or early amortisations (cash
sweep) at Opco level. Although these are protective for Opco creditors, Holdco CFADS may be
interrupted with no direct relationship with asset performance. In such cases, this approach
may not be applicable unless the occurrence of these events is deemed very unlikely.
Example 2
Lock up 1.20
Dividends 40,495
Several Opcos
Holdco standalone profile strong (1.63x
Opco 1 debt 200,000
DSCR)
Opco 2 debt 220,000
Distance to lock up low for Opco 3, but Opco 3 debt 100,000
would not trigger holdco default in case
of lock up Holdco debt 300,000
Lockup at Opco 2 would trigger default, Opco IR 5%
hence Distance to Lock Up used for Holdco IR 8%
holdco is that of Opco 2 (1.75x) Tenor 10y
Consolidated profile not consistent with
Opco 1 RC CFADS 60,000
IG (1.25)
Opco 1 DS 25,901
Seems to indicate a ‘BB-category’ Opco 1 RC DSCR 2.32
rating for Holdco Lock up 1.20
Distance to lockup 1.93
Driven by Consolidated Profile Opco 1 dividend 34,099
ALL FITCH CREDIT RATINGS ARE SUBJECT TO CERTAIN LIMITATIONS AND DISCLAIMERS.
PLEASE READ THESE LIMITATIONS AND DISCLAIMERS BY FOLLOWING THIS LINK:
HTTPS://FITCHRATINGS.COM/UNDERSTANDINGCREDITRATINGS. IN ADDITION, RATING
DEFINITIONS AND THE TERMS OF USE OF SUCH RATINGS ARE AVAILABLE ON THE AGENCY'S
PUBLIC WEB SITE AT 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. FITCH MAY HAVE PROVIDED ANOTHER PERMISSIBLE
SERVICE TO THE RATED ENTITY OR ITS RELATED THIRD PARTIES. DETAILS OF THIS SERVICE
FOR RATINGS FOR WHICH THE LEAD ANALYST IS BASED IN AN EU-REGISTERED ENTITY CAN
BE FOUND ON THE ENTITY SUMMARY PAGE FOR THIS ISSUER ON THE FITCH WEBSITE.
Copyright © 2017 by Fitch Ratings, Inc., Fitch Ratings Ltd. and its subsidiaries. 33 Whitehall Street, NY, NY 10004.
Telephone: 1-800-753-4824, (212) 908-0500. Fax: (212) 480-4435. Reproduction or retransmission in whole or in part is prohibited except
by permission. All rights reserved. In issuing and maintaining its ratings and in making other reports (including forecast information), Fitch
relies on factual information it receives from issuers and underwriters and from other sources Fitch believes to be credible. Fitch conducts a
reasonable investigation of the factual information relied upon by it in accordance with its ratings methodology, and obtains reasonable
verification of that information from independent sources, to the extent such sources are available for a given security or in a given
jurisdiction. The manner of Fitch’s factual investigation and the scope of the third-party verification it obtains will vary depending on the
nature of the rated security and its issuer, the requirements and practices in the jurisdiction in which the rated security is offered and sold
and/or the issuer is located, the availability and nature of relevant public information, access to the management of the issuer and its
advisers, the availability of pre-existing third-party verifications such as audit reports, agreed-upon procedures letters, appraisals, actuarial
reports, engineering reports, legal opinions and other reports provided by third parties, the availability of independent and competent third-
party verification sources with respect to the particular security or in the particular jurisdiction of the issuer, and a variety of other factors.
Users of Fitch’s ratings and reports should understand that neither an enhanced factual investigation nor any third-party verification can
ensure that all of the information Fitch relies on in connection with a rating or a report will be accurate and complete. Ul timately, the issuer
and its advisers are responsible for the accuracy of the information they provide to Fitch and to the market in offering documents and other
reports. In issuing its ratings and its reports, Fitch must rely on the work of experts, including independent auditors with respect to financial
statements and attorneys with respect to legal and tax matters. Further, ratings and forecasts of financial and other information are
inherently forward-looking and embody assumptions and predictions about future events that by their nature cannot be verified as facts.
As a result, despite any verification of current facts, ratings and forecasts can be affected by future events or conditions that were not
anticipated at the time a rating or forecast was issued or affirmed.
The information in this report is provided “as is” without any representation or warranty of any kind, and Fitch does not represent or warrant
that the report or any of its contents will meet any of the requirements of a recipient of the report. A Fitch rating is an opinion as to the
creditworthiness of a security. This opinion and reports made by Fitch are based on established criteria and methodologies that Fitch is
continuously evaluating and updating. Therefore, ratings and reports are the collective work product of Fitch and no individual, or group of
individuals, is solely responsible for a rating or a report. The rating does not address the risk of loss due to risks other than credit risk,
unless such risk is specifically mentioned. Fitch is not engaged in the offer or sale of any security. All Fitch reports have shared authorship.
Individuals identified in a Fitch report were involved in, but are not solely responsible for, the opinions stated therein. The individuals are
named for contact purposes only. A report providing a Fitch rating is neither a prospectus nor a substitute for the information assembled,
verified and presented to investors by the issuer and its agents in connection with the sale of the securities. Ratings may be changed or
withdrawn at any time for any reason in the sole discretion of Fitch. Fitch does not provide investment advice of any sort. Ratings are not a
recommendation to buy, sell, or hold any security. Ratings do not comment on the adequacy of market price, the suitability of any security
for a particular investor, or the tax-exempt nature or taxability of payments made in respect to any security. Fitch receives fees from issuers,
insurers, guarantors, other obligors, and underwriters for rating securities. Such fees generally vary from US$1,000 to US$750,000 (or the
applicable currency equivalent) per issue. In certain cases, Fitch will rate all or a number of issues issued by a particular issuer, or insured
or guaranteed by a particular insurer or guarantor, for a single annual fee. Such fees are expected to vary from US$10,000 to
US$1,500,000 (or the applicable currency equivalent). The assignment, publication, or dissemination of a rating by Fitch shall not constitute
a consent by Fitch to use its name as an expert in connection with any registration statement filed under the United States securities laws,
the Financial Services and Markets Act of 2000 of the United Kingdom, or the securities laws of any particular jurisdiction. Due to the
relative efficiency of electronic publishing and distribution, Fitch research may be available to electronic subscribers up to three days earlier
than to print subscribers.
For Australia, New Zealand, Taiwan and South Korea only: Fitch Australia Pty Ltd holds an Australian financial services license (AFS license
no. 337123) which authorizes it to provide credit ratings to wholesale clients only. Credit ratings information published by Fitch is not
intended to be used by persons who are retail clients within the meaning of the Corporations Act 2001.