FAIRCHILD SEMICONDUCTOR CORP
10-Q, 1997-12-23
SEMICONDUCTORS & RELATED DEVICES
Previous: CONTINENTAL NATURAL GAS INC, S-8, 1997-12-23
Next: PIONEER NATURAL RESOURCES CO, 8-K/A, 1997-12-23



<PAGE>

                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-Q

            [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF 
                     THE SECURITIES EXCHANGE ACT OF 1934
 
               For the quarterly period ended November 23, 1997 

            [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF 
                      THE SECURITIES EXCHANGE ACT OF 1934
 
             For the transition period from       to         .
                                            -------   --------

                      Commission File Number: 333-26897
 
                      FAIRCHILD SEMICONDUCTOR CORPORATION 
            ------------------------------------------------------
            (Exact name of registrant as specified in its charter)
 
            Delaware                                     77-0449095 
(State or other jurisdiction of                        (I.R.S.Employer
incorporation or organization)                        Identification No.) 

                   333 Western Avenue, Mail Stop 01-00 
                         South Portland, Maine 04106 
          (Address of principal executive offices, including zip code)
 
    Registrant's telephone number, including area code: (207) 775-8100
 
    Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes [X] No [ ].
 
    The number of shares outstanding of the issuer's classes of common stock as
of the close of business on December 18, 1997:
 
    Title of Each Class                             Number of Shares
    --------------------                            ----------------
 Common Stock; $0.01 par value                             100

<PAGE>

              FAIRCHILD SEMICONDUCTOR CORPORATION AND SUBSIDIARIES
 
                                     INDEX
 

PART I. FINANCIAL INFORMATION                                             PAGE
                                                                          ----

Item 1  Financial Statements

        Condensed Consolidated Statements of Operations        
          (Unaudited) for the Three and Six Months Ended
          November 23, 1997 and November 24, 1996...........................  3

        Condensed Consolidated Balance Sheets as of November 23, 
          1997 (Unaudited) and May 25, 1997.................................  4

        Condensed Consolidated Statements of Cash Flows         
          (Unaudited) for the Three and Six Months Ended       
          November 23, 1997.................................................  5

        Notes to Condensed Consolidated Financial
          Statements (Unaudited)............................................  6


Item 2  Management's Discussion and Analysis of Financial Condition and 
          Results of Operations.............................................  9

Part II Other Information

Item 1  Legal Proceedings................................................... 15

Item 6  Exhibits and Reports on Form 8-K.................................... 15

Signature................................................................... 16


 
                                       2

<PAGE>

                         PART I. FINANCIAL INFORMATION
 
ITEM 1. FINANCIAL STATEMENTS
 
FAIRCHILD SEMICONDUCTOR CORPORATION AND SUBSIDIARIES 
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS 
(In millions) (Unaudited)

<TABLE>
<CAPTION>

                                                              THREE MONTHS ENDED             SIX MONTHS ENDED
                                                         NOVEMBER 23,   NOVEMBER 24,   NOVEMBER 23,   NOVEMBER 24,
                                                             1997           1996           1997           1996
                                                         -------------  -------------  -------------  -------------
<S>                                                      <C>            <C>            <C>            <C>
Revenue:
  Net sales--trade.....................................    $   155.3      $   154.0      $   314.0      $   286.9
  Contract manufacturing -- National Semiconductor.....         40.5           24.0           81.3           50.1
                                                              ------         ------         ------         ------
    Total revenue......................................        195.8          178.0          395.3          337.0

Direct costs and allocated expenses:
  Cost of sales--trade.................................        105.4          117.5          213.4          220.4
  Cost of contract manufacturing -- National
    Semiconductor......................................         31.3           24.0           61.4           50.1
  Research and development.............................          7.8            4.3           14.9            8.5
  Selling, general and administrative..................         21.0           23.2           42.0           41.9
  Restructuring of operations..........................          --             --             --             5.3
                                                              ------         ------         ------         ------
    Total operating costs and expenses.................        165.5          169.0          331.7          326.2
                                                              ------                        ------         

Operating income.......................................         30.3                          63.6

Interest, net..........................................         10.7            --            21.7            --
Other expense..........................................          --             0.5            --             0.9
                                                              ------         ------         ------         ------

Income before income taxes.............................         19.6                          41.9
Revenues less direct and allocated expenses before
  income taxes.........................................                   $     8.5                     $     9.9
                                                                             ======                        ======

Income taxes...........................................          6.9                          14.7
                                                              ------                        ------

Net income.............................................    $    12.7                     $    27.2
                                                              ======                        ======

</TABLE>
 
    See accompanying Notes to Condensed Consolidated Financial Statements.
 
                                       3

<PAGE>

FAIRCHILD SEMICONDUCTOR CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In millions)
 
                                                   (Unaudited)
                                                    NOVEMBER 23,     MAY 25,
                                                       1997          1997
                                                   -------------  -----------

ASSETS
Current assets:
  Cash............................................    $    79.1     $    40.7
  Receivables, net................................         80.9          79.6
  Inventories.....................................         78.2          73.1
  Prepaid expenses and other current assets.......         11.7          16.6
  Deferred income taxes...........................          2.1           2.1
                                                         ------        ------
    Total current assets..........................        252.0         212.1

  Property, plant and equipment, net..............        285.0         295.0
  Deferred income taxes...........................         13.2          17.8
  Other assets....................................         28.9          29.4
                                                         ------        ------
    Total assets..................................    $   579.1     $   554.3
                                                         ======        ======
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Current portion of long-term debt...............    $    11.0     $    11.0
  Accounts payable................................         60.0          77.1
  Accrued expenses and other current liabilities..         57.9          40.1
                                                         ------        ------
    Total current liabilities.....................        128.9         128.2

Long-term debt, less current portion..............        403.5         409.0
Other liabilities.................................          0.4           0.4
                                                         ------        ------
    Total liabilities.............................        532.8         537.6

Commitments and contingencies

Stockholders' Equity:
  Common stock....................................          --            --
  Additional paid-in capital......................         12.0           9.6
  Retained earnings...............................         34.3           7.1
                                                         ------        ------
    Total stockholders' equity....................         46.3          16.7
                                                         ------        ------
    Total liabilities and stockholders' equity....    $   579.1     $   554.3
                                                         ======        ======


 
    See accompanying Notes to Condensed Consolidated Financial Statements.
 
                                       4

<PAGE>

FAIRCHILD SEMICONDUCTOR CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In millions) (Unaudited)
 
                                                   THREE MONTHS     SIX MONTHS
                                                       ENDED           ENDED
                                                   NOVEMBER 23,    NOVEMBER 23,
                                                       1997            1997
                                                  --------------  -------------

Operating activities:
  Net income.......................................  $   12.7         $   27.2
  Addback non-cash adjustments to net income:
    Depreciation and amortization..................      20.3             40.3
    Loss on disposal of fixed assets...............       0.3              0.5
    Deferred income taxes..........................      (0.6)             4.6
  Changes in certain assets and liabilities, net:
    Accounts receivable............................      16.9              1.2
    Inventories....................................      (6.6)            (5.1)
    Prepaid expenses and other current assets......       2.6              4.9
    Other assets...................................       0.2              0.1
    Current liabilities............................      (5.2)             0.6
                                                        -----            -----
      Cash provided by operating activities........      40.6             74.3

Investing activities:
  Capital expenditures.............................     (15.7)           (27.5)
  Purchase of molds and tooling....................      (1.7)            (2.9)
                                                        -----            -----
      Cash used by investing activities............     (17.4)           (30.4)

Financing activities:
  Repayment of long-term debt......................      (2.8)            (5.5)
                                                        -----            -----
      Cash used by financing activities............      (2.8)            (5.5)

Net change in cash and cash equivalents............      20.4             38.4
Cash and cash equivalents at beginning of period...      58.7             40.7
                                                        -----            -----
Cash and cash equivalents at end of period......... $    79.1        $    79.1
                                                        =====            =====



    Cash paid for interest and taxes was $18.7 million and $3.0 million
respectively for the three-month period ended November 23, 1997, and $22.6
million and $3.3 million respectively for the six-month period ended November
23, 1997.
 
    See accompanying Notes to Condensed Consolidated Financial Statements.

                                       5

<PAGE>
 
FAIRCHILD SEMICONDUCTOR CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
 
NOTE 1--BASIS OF PRESENTATION
 
    The Condensed Consolidated Balance Sheets of Fairchild Semiconductor 
Corporation (the "Company") as of November 23, 1997 and May 25, 1997 and the 
Condensed Consolidated Statements of Operations and Cash Flows for the three- 
and six-month periods ended November 23, 1997 were prepared by the Company. 
The Combined Condensed Statements of Operations of the Fairchild 
Semiconductor Business (the "Business") for the three- and six-month periods 
ending November 24, 1996 include all revenues and costs attributable to the 
Business as it was operated within National Semiconductor Corporation 
("National"), including allocations for shared facilities and overhead. In 
addition, National performed cash management on a centralized basis. As a 
result, receivables, liabilities and cash receipts and payments were not 
identifiable on a business specific basis. Given these constraints, certain 
supplemental cash flow information is presented in lieu of statements of cash 
flows (Note 3). In the opinion of management, the accompanying condensed 
consolidated financial statements as of and for the three- and six-month 
periods ended November 23, 1997 contain all adjustments (consisting of only 
normal recurring items) necessary to present fairly the financial position 
and results of operations of the Company. The allocations and estimates in 
the Combined Condensed Statements of Operations as of and for the three-and 
six-month periods ended November 24, 1996 were based on assumptions that 
management believes were reasonable under the circumstances. Interim results 
of operations are not necessarily indicative of the results to be expected 
for the full year. This report should be read in conjunction with the 
financial statements and notes thereto included in the special financial 
report on Form 10-K for the fiscal year ended May 25, 1997 and the Company's 
Registration Statement filed on Form S-4 dated July 9, 1997.
 
NOTE 2--INVENTORIES
 
    The components of inventories are as follows:
 
                                                     NOVEMBER 23,      MAY 25,
                                                         1997           1997
                                                   ---------------  -----------
                                                             (In millions)

Raw materials.......................................   $     9.9      $     8.8
Work in process.....................................        49.3           43.4
Finished goods......................................        19.0           20.9
                                                           -----          -----
  Total inventories.................................   $    78.2      $    73.1
                                                           =====          =====


                                       6

<PAGE>
 
NOTE 3--SUPPLEMENTAL CASH FLOW INFORMATION
 
    As described in Note 1, National's cash management system was not 
designed to trace centralized cash and related financing transactions to the 
specific cash requirements of the Business. In addition, National's corporate 
transaction systems were not designed to track receivables and certain 
liabilities and cash receipts and payments on a business specific basis. 
Given these constraints, the following unaudited data are presented to 
facilitate analysis of key components of cash flow activity:
 
                                                   THREE MONTHS     SIX MONTHS
                                                      ENDED           ENDED
                                                   NOVEMBER 24,    NOVEMBER 24,
                                                       1996            1996
                                                   -------------   ------------
                                                         (In millions)

Operating activities:
  Revenues less expenses........................ $     8.5        $     9.9
  Depreciation and amortization.................      19.5             37.6
  Loss (gain) on disposal of fixed assets.......      (0.2)             0.2
  Decrease in inventories.......................      14.8             19.9
  Increase in prepaid expenses and other 
   current assets...............................      (4.8)            (0.8)
  Decrease in other assets......................       1.5              0.7
  Increase (decrease) in accounts payable.......       1.4            (16.3)
  Increase (decrease) in accrued expenses and 
   other liabilities............................      (1.7)             9.1
                                                     -----            -----
    Cash provided by operating activities.......      39.0             60.3

Investing activities:
  Capital expenditures..........................      (9.9)           (30.6)
  Purchase of molds and tooling.................      (1.6)            (2.8)
                                                     -----            -----
    Cash used by investing activities...........     (11.5)           (33.4)
                                                     -----            -----
Net financing provided to 
  National Semiconductor *...................... $    27.5        $    26.9
                                                     =====            =====


 
- ------------------------
 
*   Net financing provided to National Semiconductor does not necessarily
    represent the cash flows of the Business, or the timing of such cash flows,
    had it operated on a stand-alone basis.
 
Note 4 -- Long-term Debt
 
    On November 18, 1997, the Company amended certain provisions of its Senior
Credit Facilities Agreement with a syndicate of financial institutions.
Specifically, the amount available under the Revolving Credit Facility was
increased from $75 million to $130 million. In addition, certain restrictive
covenants were amended in order to permit the acquisition of Raytheon
Semiconductor, Inc. (Note 5). As of November 23, 1997, no amounts were
outstanding under the Revolving Credit Facility.

                                       7

<PAGE>
 
Note 5 -- Subsequent Event
 
    On November 25, 1997, the Company signed an agreement to acquire all of the
outstanding common stock of Raytheon Semiconductor, Inc., a California-based
supplier of analog and mixed signal integrated circuits, for approximately $120
million in cash. The Company intends to finance the acquisition through a
combination of borrowings under its existing Revolving Credit Facility (Note 4),
borrowings under a new Tranche C term loan within its existing Senior Term
Facility, and existing cash. In conjunction with the acquisition, the Company
intends to refinance its existing Tranche B term loan with proceeds from the new
Tranche C term loan. The new Tranche C term loan will mature on March 11, 2003
and will bear interest based on either the bank's base rate or the Eurodollar
rate at the option of the Company. The transaction, which is presently expected
to be completed by December 31, 1997, will be accounted for as a purchase.
 
NOTE 6--RECLASSIFICATIONS
 
    Certain amounts in the unaudited financial statements for the three and
six-month periods ended November 24, 1996 have been reclassified to conform to
the presentation in the unaudited financial statements for the three and
six-month periods ended November 23, 1997.
 
    In addition, certain non-cash adjustments were recorded in the second
quarter to increase accounts receivable ($2.5 million) and current liabilities
($0.1 million), offset against additional paid in capital. The purpose of these
adjustments was to properly state business equity assumed as part of the
Recapitalization.

                                       8

<PAGE>
 
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS.
 
OVERVIEW
 
    Fairchild Semiconductor Corporation (the "Company") is a leading designer,
manufacturer and supplier of high-performance logic, non-volatile memory and
discrete power and signal technology semiconductors, serving the
telecommunications, consumer, industrial, personal systems and automotive
markets. The results of operations for the second quarter and first half of
fiscal 1997 (three- and six-month periods ended November 24, 1996) reflect the
operating results of the Fairchild Semiconductor Business (the "Business") of
National Semiconductor Corporation ("National"), and are not necessarily
indicative of the results that would have been obtained as a stand-alone
company. This is due in part to the fact that National allocated to the Business
certain corporate and other overhead costs at levels higher than those
experienced as a stand-alone company. In addition, the Business, prior to the
establishment of the Company, provided manufacturing services to National at
cost and now provides such services at higher prices.
 
RESULTS OF OPERATIONS
 
    Net income was $12.7 million and $27.2 million for the second quarter and 
first half of fiscal 1998, respectively. As a stand-alone operation in fiscal 
1998, the Company incurred interest expense and income tax expense of $10.7 
million and $6.9 million, respectively, in the second quarter of fiscal 1998 
and $21.7 million and $14.7 million, respectively, in the first half of 
fiscal 1998, that the Business did not incur in the comparable periods of 
fiscal 1997. Operating income was $30.3 million and $63.6 million in the 
second quarter and first half of fiscal 1998, respectively, compared to 
revenues less direct and allocated expenses before income taxes of $8.5 
million and $9.9 million in the comparable periods of fiscal 1997. This 
increase is primarily attributable to higher trade revenues, particularly in 
the first quarter of fiscal 1998, as a result of improved market conditions, 
higher trade gross profit due to improved factory utilization and improved 
pricing, along with a one-time restructuring charge of $5.3 million for 
workforce reductions in first half of fiscal 1997 which did not recur in the 
first half of fiscal 1998. In addition, the Company generated $9.2 million 
and $19.9 million of gross profit on contract manufacturing services in the 
second quarter and first half of fiscal 1998, respectively, under 
manufacturing agreements with National. In the comparable periods of fiscal 
1997, these revenues were recorded at cost. Excluding depreciation and 
amortization of $20.3 million and $40.3 million in the second quarter and 
first half of fiscal 1998, respectively, and $19.5 million and $37.6 million 
in the comparable periods of fiscal 1997, and other expense of $0.5 million 
and $0.9 million in the second quarter and first half of fiscal 1997, 
respectively, earnings before interest, taxes and depreciation and 
amortization ("EBITDA") were $50.6 million and $103.9 million in the second 
quarter and first half of fiscal 1998, respectively, compared to $28.5 
million and $48.4 million in the comparable periods of fiscal 1997. EBITDA is 
presented because the Company believes that it is a widely accepted financial 
indicator of an entity's ability to incur and service debt. EBITDA should not 
be considered as an alternative to net income, operating income, or other 
consolidated operations and cash flow data prepared in accordance with 
generally accepted accounting principles, as an indicator of the operating 
performance of the Company, or as an alternative to cash flows as a measure 
of liquidity.

                                       9

<PAGE>
 
REVENUES
 
    The Company's revenues consist of trade sales to unaffiliated customers
(79.3% and 79.4% of total revenues in the second quarter and first half of
fiscal 1998, respectively, and 86.5% and 85.1% in the comparable periods of
fiscal 1997) and revenues from contract manufacturing services provided to
National (20.7% and 20.6% of total revenues in the second quarter and first half
of fiscal 1998, respectively, and 13.5% and 14.9% in the comparable periods of
fiscal 1997). 

    Trade sales increased 1.0% to $155.3 million in the second quarter of 
fiscal 1998 compared to $154.0 million in the second quarter of fiscal 1997. 
On a year-to-date basis, trade sales increased 9.4% to $314.0 million 
compared to $286.9 million for the comparable period of fiscal 1997. 

    Logic trade sales increased 7.0% and 12.3% in the second quarter and 
first half of fiscal 1998, respectively, over the comparable periods of 
fiscal 1997. The increase was driven by a significant increase in unit 
volume, reflecting strong market demand, which offset a slight decrease in 
average selling prices. In the second quarter of fiscal 1998, CMOS trade 
sales increased 14.6% over the second quarter of fiscal 1997, offsetting a 
decrease of 1.0% in Bipolar trade sales, reflective of the general market 
trend favoring CMOS. On a year-to-date basis, CMOS and Bipolar trade sales 
increased 15.5% and 8.9%, respectively, over the comparable periods of fiscal 
1997. 

    Discrete trade sales increased 18.6% and 26.1% in the second quarter and 
first half of fiscal 1998, respectively, over the comparable periods of 
fiscal 1997. The increase was due almost entirely to higher average selling 
prices, driven by new product introductions and a favorable sales mix, as 
unit volume was down slightly. Small Signal trade sales increased 39.4%, 
offsetting a decrease of 5.2% in Power DMOS trade sales in the second quarter 
of fiscal 1998 over the second quarter of fiscal 1997. Power DMOS trade sales 
in the second quarter of fiscal 1998 were impacted by manufacturing problems 
at the Company's facility in Cebu, Philippines, which have been rectified. On 
a year-to-date basis, Small Signal and Power DMOS trade sales increased 39.4% 
and 9.1%, respectively, over the comparable period of fiscal 1997. 

    Memory trade sales decreased 28.4% and 13.9% in the second quarter and 
first half of fiscal 1998, respectively, over the comparable periods of 
fiscal 1997. The decrease was driven by lower prices impacting all product 
lines due to competitive pressures, partially offset by higher volume, 
particularly in E2PROM. E2PROM trade sales decreased 0.7% in the second 
quarter of fiscal 1998 over the second quarter of fiscal 1997, but have 
increased 16.4% in the first half of fiscal 1998 over the first half of 
fiscal 1997. EPROM trade sales decreased 56.5% and 44.0% in the second 
quarter and first half of fiscal 1998, respectively, over the comparable 
periods of fiscal 1997. 

    Geographically, 38%, 22% and 40% of trade sales were derived in North 
America, Europe and Asia/Pacific, respectively, in the second quarter of 
fiscal 1998, compared to 38%, 19% and 43% in the second quarter of fiscal 
1997. Trade sales in Europe increased 15.7% over a year ago due to strength 
in the telecommunications market, which offset a decrease of 5.2% in 
Asia/Pacific, due in part to the delayed transition to a dedicated sales 
force in Japan and price pressures, particularly in Memory, in Southeast 
Asia. North America trade sales were flat year over year. On a year-to-date 
basis, 37%, 20% and 43% of trade sales were derived in North America, Europe 
and Asia/Pacific, respectively, compared to 39%, 19% and 42% in the first 
half of fiscal 1997. Trade sales in all regions were higher in the first half 
of fiscal 1998 compared to a year ago. Trade sales increased 4.0%, 14.9% and 
12.2% in North America, Europe and Asia/Pacific, respectively, the result of 
improved market conditions. 

                                       10

<PAGE>

    Contract manufacturing revenues increased 68.8% to $40.5 million in the 
second quarter of fiscal 1998 compared to $24.0 million in the second quarter 
of fiscal 1997. On a year-to-date basis, contract manufacturing revenues 
increased 62.3% to $81.3 million, compared to $50.1 million for the 
comparable period in fiscal 1997. This increase reflects greater demand from 
National.
 
GROSS PROFIT
 
    Gross profit increased 61.9% to $59.1 million in the second quarter of
fiscal 1998, compared to $36.5 million in the second quarter of fiscal 1997. On
a year-to-date basis, gross profit increased 81.2% to $120.5 million from $66.5
million for the comparable period of fiscal 1997. Included in gross profit in
the second quarter and first half of fiscal 1998 is $9.2 million and $19.9
million, respectively, attributable to contract manufacturing services provided
to National. In the comparable periods of fiscal 1997, these revenues were
recorded at cost. Gross trade profit (excluding contract manufacturing)
increased 36.7% and 51.3% in the second quarter and first half of fiscal 1998,
respectively, over the comparable periods of fiscal 1997. As a percentage of
trade sales, gross trade profits were 32.1% and 32.0% in the second quarter and
first half of fiscal 1998, respectively, compared to 23.7% and 23.2% in the
comparable periods of fiscal 1997. The increase in gross trade profit as a
percentage of trade sales was due to higher average selling prices, increased
factory utilization due to improved market conditions and the favorable effects
of currency devaluations in Southeast Asia on the Company's manufacturing costs.
 
RESEARCH AND DEVELOPMENT
 
    Research and development expenses ("R&D") were $7.8 million, or 5.0% of
trade sales in the second quarter of fiscal 1998, compared to $4.3 million, or
2.8% of trade sales in the second quarter of fiscal 1997. On a year-to-date
basis, R&D was $14.9 million, or 4.7% of trade sales, compared to $8.5 million,
or 3.0% of trade sales, for the comparable period of fiscal 1997. The increase
in R&D is driven by higher spending to support new product development,
reflecting renewed emphasis on R&D efforts as a stand-alone company. R&D efforts
are focused on the Company's growth products: CMOS Logic, Power DMOS, and
E2PROM. In the second quarter and first half of fiscal 1998, R&D expenditures
were 8.8% and 8.3% of trade sales, respectively, for these growth products, and
0.9% and 1.0% of trade sales, respectively, for the Company's mature products
(Bipolar Logic, Small Signal Discretes and EPROM). In the comparable periods of
fiscal 1997, R&D expenditures of the Business primarily consisted of allocations
from National.
 
SELLING, GENERAL AND ADMINISTRATIVE
 
    Selling, general and administrative expenses ("SG&A") were $21.0 million, or
13.5% of trade sales, in the second quarter of fiscal 1998, compared to $23.2
million, or 15.1% of trade sales, in the second quarter of fiscal 1997. On a
year-to-date basis, SG&A was $42.0 million, or 13.4% of trade sales, compared to
$41.9 million, or 14.6% of trade sales for the comparable period of fiscal 1997.
The decrease in SG&A as a percent of trade sales is primarily attributable to
the effect of one-time retention and incentive bonuses charged to SG&A in the
second quarter of fiscal 1997 which did not recur in the second quarter of
fiscal 1998, lower G&A expenses due to lower stand-alone costs compared to the
direct and allocated G&A expenses of the Business, offset by higher selling
expenses primarily related to inefficiencies experienced while operating under
transition service agreements with National.
 
                                       11
<PAGE>

RESTRUCTURING
 
    The first half of fiscal 1997 included a one-time restructuring charge of
$5.3 million for severance and other costs directly attributable to a workforce
reduction.
 
INTEREST, NET
 
    Interest, net was $10.7 million and $21.7 million in the second quarter and
first half of fiscal 1998, respectively, as a result of indebtedness incurred
concurrent with the Recapitalization, which occurred in the fourth quarter of
fiscal 1997. In the comparable periods of fiscal 1997, the Business was
allocated net interest expense from National. This amount is included in other
expense.
 
OTHER EXPENSE
 
    Other expense was $0.5 million and $0.9 million in the second quarter and
first half of fiscal 1997, respectively, consisting of primarily net interest
expense allocated to the Business by National. There were no comparable amounts
incurred in the comparable periods of fiscal 1998.
 
INCOME TAXES
 
    Income taxes were $6.9 million and $14.7 million in the second quarter and
first half of fiscal 1998, respectively, an effective tax rate of 35%. In the
comparable periods of fiscal 1997, the Business did not record a tax provision
or pay income taxes as it operated as a division of National.
 
LIQUIDITY AND CAPITAL RESOURCES
 
    As of November 23, 1997, the Company's cash balance was $79.1 million, an 
increase of $38.4 million from May 25, 1997. In addition, the Company had 
available a Revolving Credit Facility of $130 million on November 23, 1997, 
under which no amounts were outstanding. The Business had no cash as of 
November 24, 1996, as cash management was centralized by National and amounts 
were not identifiable on a business specific basis. 

    In the second quarter and first half of fiscal 1998, the Company 
generated sufficient cash from operations to fund its research and 
development, capital expenditure and debt service requirements. Research and 
development expenditures are made primarily to fund new product development. 
Capital expenditures in the second quarter and first half of fiscal 1998 and 
for the remainder of the fiscal year are being made primarily to increase 
capacity in the Company's manufacturing facilities and to purchase and 
install an enterprise-wide information system. The Company expects that its 
existing cash together with available funds from its amended Senior Credit 
Facilities, and funds generated from operations, will be sufficient to meet 
its investing and financing requirements for the next twelve months. 

    The Company utilizes financial instruments to hedge its overall exposure 
to the effects of foreign currency and interest rate fluctuations. The 
Company utilizes short-term forward contracts to hedge currency exposure when 
deemed necessary for expenses denominated in Malaysian ringgit and Philippine 
pesos, as well as revenues denominated in Japanese yen and the major European 
currencies. The recent devaluation of several currencies in Southeast Asia 
against the U.S. dollar has not had, nor does the Company 

                                       12

<PAGE>

presently expect it to have, a material adverse effect on the Company's 
results of operations or financial condition. The Company currently benefits 
from lower dollar-denominated expenses incurred by its manufacturing 
operations in Southeast Asia. The effect of lower manufacturing costs is 
presently expected to substantially offset any adverse impact to the 
Company's revenues in the region for the remainder of the fiscal year, which 
may result from soft market conditions created by the devaluations and other 
economic factors. Deferred gains from hedging transactions were immaterial to 
the financial statements in the second quarter and first half of fiscal 1998. 
The Company does not speculate in these financial instruments.
 
OUTLOOK AND BUSINESS RISKS
 
    The statements contained under this heading and in the Liquidity and 
Capital Resources section of Management's Discussion and Analysis, other than 
statements of historical facts, are forward looking statements based on 
current expectations and management's estimates, which involve risks and 
uncertainties. Actual results may differ materially from those set forth in 
such forward looking statements. 

    The following factors may affect the Company's operating results for 
fiscal 1998: (i) the potential effect of the Company's substantially 
leveraged financial condition on its liquidity, its ability to fund capital 
expenditures, working capital and research and development and its ability to 
withstand adverse general economic, market or competitive conditions and 
developments; (ii) restrictive covenants contained in the Company's debt 
instruments that could limit its ability to borrow additional funds, dispose 
of or acquire assets or fund capital expenditures; (iii) the highly cyclical 
and competitive nature of the semiconductor industry; (iv) the Company's 
dependence on continued demand for the end-products such as personal 
computers, telecommunications, automotive, and consumer and industrial 
electronic goods that incorporate the Company's products; (v) the need to 
design, develop, manufacture, market and support new products in order to 
remain competitive in the Company's markets; (vi) the Company's dependence on 
sales to National Semiconductor; (vii) the Company's dependence on the 
availability and cost of new materials used in its products and upon key 
subcontractors providing it with wafer fabrication, assembly and test 
services; (viii) the Company's reliance on complex manufacturing processes 
and its sensitivity to maintaining yields, efficiencies and continuous 
operations; (ix) uncertainties and legal risks associated with the dependence 
on, and potential disputes concerning, patents and other intellectual 
property rights; and (x) foreign currency and other risks associated with 
operating a business internationally. 

    On November 25, 1997, the Company announced it had reached an agreement 
to acquire all of the outstanding common stock of Raytheon Semiconductor, 
Inc. ("Raytheon") for approximately $120 million in cash. Raytheon designs, 
manufactures and markets high-performance analog and mixed signal integrated 
circuits for the personal computer, communications, broadcast video and 
industrial markets. The transaction, which is presently expected to be 
completed by December 31, 1997, will be accounted for as a purchase. While 
the Company expects to recognize special charges related to certain 
acquisition and related expenses during its third quarter, the amount of such 
charges and their impact on the Company's operating results have yet to be 
determined. The Company believes that its products, technologies and 
capabilities and those of Raytheon are complementary, and that the separate 
operations are compatible. However, the integration of the companies and the 
Company's higher leverage resulting from the acquisition may have an 
unfavorable impact on future operating results if the Company encounters 
unforeseen obstacles, or is unable to successfully execute its integration 
plan. 

                                       13

<PAGE>

    The Company relies on certain subcontractors for wafer fabrication and 
assembly and test services. In particular, the Company utilizes NS 
Electronics (Bangkok) Ltd. ("NS Electronics") as a subcontractor for a 
significant portion of assembly and test services for its non-volatile memory 
products. NS Electronics has common ownership and business and management 
relationships with Alphatec Electronics Public Company Ltd. ("Alphatec"). 
Alphatec has recently reported financial difficulties, and its ability to 
continue its current operations and the impact of such on the operations of 
NS Electronics are uncertain. The Company's contract with NS Electronics 
expired on November 23, 1997 and negotiations to renew the contract are in 
progress. While negotiations continue, the parties have agreed to operate 
under the pricing arrangements of the proposed contract, which are generally 
favorable to the Company. The Company continues to explore sourcing 
alternatives, including other subcontractors and expansion of internal 
capacity. There can be no assurance that the Company would be able to replace 
any loss of assembly or test services as a result of adverse developments 
affecting Alphatec and NS Electronics, nor any assurance that such services 
could be replaced on terms equally favorable to the Company. Accordingly, 
should NS Electronics cease or sharply curtail its operations in the near 
future, there could be a material adverse effect on the Company's results of 
operations in fiscal 1998.

                                       14

<PAGE>
 
                           PART II. OTHER INFORMATION
 
ITEM 1. LEGAL PROCEEDINGS
 
    From time to time the Company is involved in legal proceedings arising in
the ordinary course of its business. Management believes there is no litigation
pending that could have a material adverse effect on its results of operations
or its financial condition.
 
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
 
        a)  Exhibits 

            10.1 First Amendment to Credit Agreement dated November 18, 1997 
            27   Financial Data Schedule
 
        b)  Reports on Form 8-K
 
            Fairchild Semiconductor Corporation filed no reports on Form 8-K
            during the quarter ended November 23, 1997.
 
Items 2, 3, 4 and 5 are not applicable and have been omitted.

                                       15

<PAGE>
 
                                   SIGNATURE
 
    Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
 
                                       FAIRCHILD SEMICONDUCTOR CORPORATION
 
Date: December 23, 1997                By: /s/ Joseph R. Martin
                                           ---------------------------------
                                           Joseph R. Martin 
                                           Executive Vice President, Finance
                                           Chief Financial Officer 

                                           (Principal Financial and Accounting
                                            Officer and Duly Authorized Officer)
 
                                       16


<PAGE>

                                                           Exhibit 10.1

                     FIRST AMENDMENT TO CREDIT AGREEMENT


         FIRST AMENDMENT TO CREDIT AGREEMENT (this "Amendment"), dated as of 
November 18, 1997, among FSC SEMICONDUCTOR CORPORATION, a Delaware 
corporation ("Holdings"), FAIRCHILD SEMICONDUCTOR CORPORATION, a Delaware 
corporation (the "Borrower"), the lenders party to the Credit Agreement 
referred to below (the "Banks"), BANKERS TRUST COMPANY, as Administrative 
Agent (the "Administrative Agent"), CREDIT SUISSE FIRST BOSTON, as 
Syndication Agent (the "Syndication Agent"), and CANADIAN IMPERIAL BANK OF 
COMMERCE, as Documentation Agent (the "Documentation Agent", and together 
with the Administrative Agent and the Syndication Agent, the "Agents").  
Unless otherwise defined herein, all capitalized terms used herein and 
defined in the Credit Agreement are used herein as so defined.

                                W I T N E S S E T H :


         WHEREAS, Holdings, the Borrower, the Banks, the Administrative 
Agent, the Syndication Agent and the Documentation Agent are parties to a 
Credit Agreement, dated as of March 11, 1997 (as amended, modified or 
supplemented through the date hereof, the "Credit Agreement");

         WHEREAS, the Borrower desires to acquire substantially all of the 
assets (or 100% of the capital stock of a corporation or other entity to be 
formed to own and operate the business) of the Raytheon Semiconductor 
Division of the Raytheon Company, for a purchase price not to exceed 
$120,000,000, pursuant to an acquisition agreement (the "Acquisition 
Agreement") between the Borrower and the Raytheon Company which conforms in 
all material respects to the Exclusivity Agreement, dated October 27, 1997, 
summarizing the terms and conditions of the Acquisition Agreement (the 
"Summary of Terms"), attached hereto as Schedule I (collectively, the 
"Raytheon Acquisition");

         WHEREAS, in connection with the Raytheon Acquisition and in order to 
consummate same, the Banks have agreed to increase the Total Revolving Loan 
Commitment as set forth herein;

         WHEREAS, subject to the terms and conditions set forth herein, the 
Banks desire to (i) permit the Borrower to consummate the Raytheon 
Acquisition and (ii) amend the Credit Agreement as provided herein; and

<PAGE>

         WHEREAS, subject to the terms and conditions set forth below, the 
parties hereto agree as follows;

         NOW, THEREFORE, it is agreed:

         1.   Notwithstanding anything to the contrary contained in Sections 
9.02, 9.05 and 9.14 of the Credit Agreement, the Banks hereby consent to the 
Borrower consummating the Raytheon Acquisition, so long as (i) any Liens or 
Indebtedness issued or assumed in connection with the Raytheon Acquisition 
are otherwise permitted under the Credit Agreement, (ii) promptly after (but 
in no event later than 30 days after) the consummation of the Raytheon 
Acquisition, 100% (or, in the case of a Foreign Subsidiary, excluding that 
portion of the voting stock of such Foreign Subsidiary which would be in 
excess of 65% of the total outstanding voting stock of such Foreign 
Subsidiary) of the capital stock of any Subsidiary acquired pursuant to the 
Raytheon Acquisition is pledged and delivered to the Collateral Agent for the 
benefit of the Secured Creditors pursuant the Pledge Agreement, (iii) within 
10 days after the Raytheon Acquisition, each newly acquired Domestic 
Wholly-Owned Subsidiary (x) executes and delivers a counterpart of the 
Subsidiaries Guaranty and (y) secures the Borrower's obligations pursuant to 
the Credit Agreement and the other Credit Documents (or such Subsidiary's 
obligations pursuant to a Subsidiaries Guaranty) by executing a counterpart 
of the Security Agreement and the Pledge Agreement and (iv) no Default or 
Event of Default then exists or would result therefrom.

         2.   Section 9.05(ii) is hereby amended by deleting the number 
"$5,000,000" appearing in the last line therein and inserting in lieu thereof 
the number "$75,000,000".

         3.   The Credit Agreement is hereby amended by inserting the 
following new Section 13.19:

         "13.19.  (a) The Borrower covenants and agrees that on and after the
    First Amendment Effective Date, it shall not be permitted to incur Loans
    or have Letters of Credit issued which would cause the sum of the then
    outstanding principal amount of Revolving Loans and Swingline Loans and
    Letter of Credit Outstandings to exceed $75,000,000 unless, in connection
    with any such Credit Event, the Borrower establishes to the satisfaction
    of the Administrative Agent (including by the delivery of a certificate
    of the Borrower's chief financial officer setting forth in reasonable
    detail the reasons therefor) that such incurrence of such 

                                         -2-
<PAGE>

    Loans or issuance of such Letter of Credit would be permitted pursuant to
    the terms of the Senior Subordinated Note Indenture."

         4.   On and after the Increase Effective Date (as defined below), 
Schedule I to the Credit Agreement shall be hereby amended by deleting the 
column entitled "Revolving Loan Commitment" appearing therein and inserting 
in lieu thereof as a new column entitled "Revolving Loan Commitment" the 
information set forth on Schedule II attached hereto, which Schedule II 
reflects an increase in the Total Revolving Loan Commitment of $55,000,000. 
The Borrower and the Banks hereby agree to the $55,000,000 increase in the 
Total Revolving Loan Commitment.  Each Bank hereby acknowledges and agrees 
that from and after the Increase Effective Date its Revolving Loan Commitment 
shall be the amount set forth opposite such Bank's name on Schedule II 
attached hereto, as such amount may be adjusted from time to time in 
accordance with the terms of the Credit Agreement.  In connection with the 
increase in the Total Revolving Loan Commitment pursuant to this Section 4, 
the Borrower shall, in coordination with the Administrative Agent and the 
Banks, repay outstanding Revolving Loans of certain Banks and, if necessary, 
incur additional Revolving Loans from other Banks, in each case so that the 
Banks participate in each Borrowing of outstanding Revolving Loans pro rata 
on the basis of their Revolving Loan Commitments (after giving effect to this 
Amendment).  It is hereby agreed that any breakage or similar costs of the 
type described in Section 1.11 of the Credit Agreement incurred by the Banks 
in connection with any repayment or reborrowing of Revolving Loans 
contemplated by this Section 4 shall be for the account of the Borrower.

         5.   Each Credit Party hereby agrees that, (i) on or after the 
Increase Effective Date and upon the reasonable request of the Collateral 
Agent, such Credit Party will execute such amendments to the Mortgages as the 
Collateral Agent shall reasonably require in connection with the transactions 
contemplated by this Amendment and (ii) all Revolving Loans, Swingline Loans 
and Letters of Credit incurred pursuant to the additional Total Revolving 
Loan Commitment effected hereby shall also be entitled to the benefits of the 
Security Documents and the Guaranties.

         6.   The Borrower hereby covenants and agrees that, on the Increase 
Effective Date, the Borrower shall have executed and delivered to the 
Administrative Agent for the benefit of each Bank with a Revolving Loan 
Commitment and whose Revolving Loan Commitment is being increased pursuant to 
Section 4 of this Amendment (each such Bank, an "Increasing Bank") a new 
Revolving Note reflecting the increased Revolving Loan Commitment of such 
Bank, and the Increasing Banks shall surrender to the Borrower the Revolving 
Notes so replaced.

                                         -3-
<PAGE>

         7.   In order to induce the Banks to enter into this Amendment, the 
Borrower hereby represents and warrants that (i) the representations, 
warranties and agreements contained in Section 7 of the Credit Agreement are 
true and correct in all material respects on and as of the First Amendment 
Effective Date (except with respect to any representations and warranties 
limited by their terms to a specific date, which shall be true and correct in 
all material respects as of such date), (ii) there exists no Default or Event 
of Default on the First Amendment Effective Date, in each case both before 
and after giving effect to this Amendment and (iii) neither the execution, 
delivery or performance by any credit Party of this Amendment, nor the 
consummation of the transactions contemplated hereby (including, the 
incurrence of the additional Total Revolving Loan Commitment as contemplated 
herein) violates or will violate any term, provision or condition of the 
Senior Subordinated Note Documents, and no consents or approvals shall be 
required to be obtained by Holdings or any of its Subsidiaries from the 
holders of the Senior Subordinated Notes in connection with the transactions 
contemplated herein.

         8.   This Amendment is limited as specified and shall not constitute 
a modification, acceptance or waiver of any other provision of the Credit 
Agreement or any other Credit Document.

         9.   This Amendment may be executed in any number of counterparts 
and by the different parties hereto on separate counterparts, each of which 
counterparts when executed and delivered shall be an original, but all of 
which shall together constitute one and the same instrument.  A complete set 
of counterparts shall be lodged with the Borrower and the Administrative 
Agent.

         10.  THIS AMENDMENT AND THE RIGHTS AND OBLIGATIONS OF THE PARTIES 
HEREUNDER SHALL BE CONSTRUED IN ACCORDANCE WITH AND GOVERNED BY THE LAW OF 
THE STATE OF NEW YORK.

         11.  This Amendment shall become effective on the date (the "First 
Amendment Effective Date") when Holdings, the Borrower, each Subsidiary 
Guarantor, the Required Banks and each Increasing Bank shall have signed a 
counterpart hereof (whether the same or different counterparts) and shall 
have delivered (including by way of facsimile) the same to the Administrative 
Agent at the Notice Office.

         12.  For the purposes of this Amendment, the Increase Effective Date 
shall mean the date on which all of the following conditions have been 
satisfied:

         (a)  The First Amendment Effective Date shall have occurred;

                                         -4-
<PAGE>

         (b)  There shall have been delivered to the Administrative Agent and
    the Banks true and correct copies of the Acquisition Agreement, which
    shall conform in all material respects with the terms and conditions set
    forth in the Summary of Terms attached hereto as Schedule I with any
    material departures or waivers therefrom to be reasonably satisfactory to
    the Agents and the Required Banks; the Acquisition Agreement shall have
    been duly executed and delivered by the parties thereto and shall be in
    full force and effect; all conditions precedent to the consummation of
    the Raytheon Acquisition as set forth in the Acquisition Agreement shall
    have been satisfied, and not waived except with the consent (which will
    not be unreasonably withheld) of each Agent and the Required Banks, to
    the satisfaction of each Agent and the Required Banks; and the Raytheon
    Acquisition shall have been, or shall substantially contemporaneously
    (and in any event on the Increase Effective Date) be, consummated in
    accordance with the Acquisition Agreement and all applicable law
    (excluding immaterial violations of law which could not reasonably be
    expected to have, in the aggregate for all such violations, a material
    adverse effect on the consummation of the Raytheon Acquisition or on the
    operations, financial condition or prospects of Holdings and its
    Subsidiaries taken as a whole); 

         (c)  After giving effect to the Raytheon Acquisition, nothing shall
    have occurred (and neither the Banks nor the Agents shall have become
    aware of any facts or conditions not previously known) which the Agents
    or the Required Banks shall determine (i) has, or is reasonably likely to
    have, a material adverse effect on the rights or remedies of the Banks or
    the Agents, or on the ability of the Credit Parties to perform their
    obligations to them, or (ii) has, or is reasonably likely to have, a
    material adverse effect on the operations, financial condition or
    prospects of Holdings and its Subsidiaries taken as a whole;

         (d)  The Administrative Agent shall have received from Pierce
    Atwood, counsel to Holdings and its Subsidiaries, an opinion addressed to
    each of the Agents and each of the Banks, in form and substance
    satisfactory to the Agents, and covering such matters incident to this
    Amendment and the transactions contemplated herein (including the matters
    set forth in Section 13.19 of the Credit Agreement (as amended hereby) as
    the Agents may reasonably request; and 

         (e)  The Administrative Agent shall have received resolutions of the
    Board of Directors of each Credit Party, which resolutions shall be
    certified by the Secretary or any Assistant Secretary of such Credit
    Party and shall authorize the execution, delivery and performance by such
    Credit Party of this Amendment and the consummation of the transactions
    contemplated hereby, and the foregoing shall be reasonably acceptable to
    the Agents in their reasonable discretion;

                                         -5-
<PAGE>

         13.  From and after the First Amendment Effective Date, all 
references in the Credit Agreement and the other Credit Documents to the 
Credit Agreement shall be deemed to be references to the Credit Agreement as 
modified hereby.

                                   *      *      *















                                         -6-
<PAGE>

         IN WITNESSES WHEREOF, the parties hereto have caused their duly 
authorized officers to execute and deliver this Amendment as of the date 
first above written.

                             FSC SEMICONDUCTOR CORPORATION


                             By_______________________

                               Name:

                               Title:



                             FAIRCHILD SEMICONDUCTOR
                               CORPORATION


                             By__________________________

                               Name:

                               Title:




<PAGE> 


                             BANKERS TRUST COMPANY,
                               Individually and as Administrative Agent


                             By___________________________

                               Name:

                               Title:











<PAGE>

                             CREDIT SUISSE FIRST BOSTON,
                               Individually and as Syndication Agent


                             By___________________________

                               Name:

                               Title:



                             By___________________________

                               Name:

                               Title:



<PAGE> 


                                  CANADIAN IMPERIAL BANK OF
                                    COMMERCE, Individually and as
                                    Documentation Agent


                                  By___________________________

                                    Name:

                                    Title:









<PAGE> 


                                  ABN AMRO BANK, N.V.


                                  By___________________________

                                    Name:

                                    Title:


                                  By___________________________

                                    Name:

                                    Title:





<PAGE> 
                                       BANKBOSTON, N.A.


                                       By___________________________

                                         Name:

                                         Title:








<PAGE> 


                                  THE BANK OF NOVA SCOTIA


                                  By___________________________

                                    Name:

                                    Title:







<PAGE> 


                                  BANK OF SCOTLAND


                                  By___________________________  

                                    Name:

                                    Title:







<PAGE> 


                                  BANK OF TOKYO-MITSUBISHI


                                  By___________________________

                                    Name:

                                    Title:












<PAGE>



                             BANQUE FRANCAISE DU COMMERCE
                               EXTERIEUR


                             By___________________________

                               Name:

                               Title:















<PAGE> 


                             CHANCELLOR SENIOR SECURED 

                               MANAGEMENT


                             By___________________________

                               Name:

                               Title:



















<PAGE> 


                                  CORESTATES BANK, N.A.


                                  By___________________________

                                    Name:

                                    Title:



























<PAGE> 


                        DRESDNER BANK AG, New York Branch and
                          Grand Cayman Branch



                        By___________________________

                          Name:

                          Title:


                        By___________________________

                          Name:

                          Title:



















<PAGE> 
                                  SENIOR DEBT PORTFOLIO
                                    By Boston Management and Research,

                                    as Investment Advisor


                                  By___________________________

                                    Name:

                                    Title:


















<PAGE> 


                                  FIRST SOURCE FINANCIAL LLP



                                   By First Source Financial, Inc., 

                                   its Agent/Manager


                                  By___________________________

                                    Name:

                                    Title:




















<PAGE> 


                                  FLEET NATIONAL BANK


                                  By___________________________

                                    Name:

                                    Title:

















<PAGE> 


                                  THE FUJI BANK, LIMITED
                                  NEW YORK BRANCH


                                  By___________________________

                                    Name:

                                    Title:




















<PAGE>

 
                                  GENERAL ELECTRIC
                                    CAPITAL CORPORATION


                                  By___________________________

                                    Name:

                                    Title:





















<PAGE> 


                             KEYBANK NATIONAL ASSOCIATION


                             By___________________________

                               Name:

                               Title:




















<PAGE> 


                             MERRILL LYNCH SENIOR FLOATING RATE

                               FUND, INC.


                             By___________________________

                               Name:

                               Title:

















<PAGE> 


                             THE MITSUBISHI TRUST & BANKING
                              CORPORATION, LOS ANGELES AGENCY


                             By___________________________

                               Name:

                               Title:














<PAGE>

 
                             PILGRIM AMERICA PRIME RATE TRUST


                             By___________________________

                               Name:

                               Title:























<PAGE> 


                             PNC BANK, NATIONAL ASSOCIATION


                             By___________________________

                               Name:

                               Title:













<PAGE> 


                                  PRIME INCOME TRUST


                                  By___________________________

                                    Name:

                                    Title:







<PAGE> 


                             VAN KAMPEN AMERICAN CAPITAL PRIME
                               RATE INCOME TRUST


                             By___________________________

                               Name:

                               Title:














<PAGE>

                                                                     SCHEDULE I




         See attached.












<PAGE> 

                                                                   SCHEDULE II


         Revolving
           Bank                                                 Loan 
        Commitment                                              _____
        __________

    Bankers Trust Company                             $30,083,333.34

    Credit Suisse First Boston                         30,083,333.33

    Canadian Imperial Bank of Commerce                 10,833,333.33

    PNC Bank National Association                       5,000,000.00

    Fleet National Bank                                 5,000,000.00

    The Fuji Bank, Limited New York Branch              5,000,000.00

    Bank of Scotland                                    4,000,000.00

    ABN Amro Bank, N.V.                                 4,000,000.00

    First Source Financial LLP                          4,000,000.00

    Corestates Bank, N.A.                               4,000,000.00

    Bank of Tokyo-Mitsubishi                            4,000,000.00

    The Bank of Nova Scotia                             4,000,000.00

    The First National Bank of Boston                   4,000,000.00

    General Electric Capital Corporation                4,000,000.00

    Banque Francaise du Commerce Exterieur              4,000,000.00

    The Mitsubishi Trust & Banking Corporation,
     Los Angeles Agency                                 4,000,000.00

    Dresdner Bank AG, New York Branch
     and Grand Cayman Branch                            4,000,000.00

    Van Kampen American Capital Prime Rate Income Trust         --

    Pilgrim America Prime Rate Trust                            --

    Prime Income Trust                                          --

    Merrill Lynch Senior Floating Rate Fund, Inc.               --

         Total                                       $130,000,000.00




<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>                     <C>
<PERIOD-TYPE>                   3-MOS                   6-MOS
<FISCAL-YEAR-END>                          MAY-31-1998             MAY-31-1998
<PERIOD-START>                             AUG-25-1997             MAY-26-1997
<PERIOD-END>                               NOV-23-1997             NOV-23-1997
<CASH>                                          79,100                  79,100
<SECURITIES>                                         0                       0
<RECEIVABLES>                                   94,100                  94,100
<ALLOWANCES>                                    13,200                  13,200
<INVENTORY>                                     78,200                  78,200
<CURRENT-ASSETS>                               252,000                 252,000
<PP&E>                                         709,100                 709,100
<DEPRECIATION>                                 424,100                 424,100
<TOTAL-ASSETS>                                 579,100                 579,100
<CURRENT-LIABILITIES>                          128,900                 128,900
<BONDS>                                        403,500                 403,500
                                0                       0
                                          0                       0
<COMMON>                                             0                       0
<OTHER-SE>                                      46,300                  46,300
<TOTAL-LIABILITY-AND-EQUITY>                   579,100                 579,100
<SALES>                                        195,800                 395,300
<TOTAL-REVENUES>                               195,800                 395,300
<CGS>                                          136,700                 274,800
<TOTAL-COSTS>                                  165,500                 331,700
<OTHER-EXPENSES>                                     0                       0
<LOSS-PROVISION>                                     0                       0
<INTEREST-EXPENSE>                              10,700                  21,700
<INCOME-PRETAX>                                 19,600                  41,900
<INCOME-TAX>                                     6,900                  14,700
<INCOME-CONTINUING>                             12,700                  27,200
<DISCONTINUED>                                       0                       0
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                                    12,700                  27,200
<EPS-PRIMARY>                                        0                       0
<EPS-DILUTED>                                        0                       0
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission