EX-99.1 2 a10-15268_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

FOSTER WHEELER REPORTS RESULTS FOR SECOND QUARTER OF 2010

 

·                  Excellent operating and commercial performance

·                  $58.9 million net income, or $0.46 per diluted share

·      $90.2 million of EBITDA

·      $1.0 billion total cash position

·      2010 EBITDA margin outlook reaffirmed for both business groups

·      2010 scope revenue outlook moderately lowered for Global E&C Group

 

ZUG, SWITZERLAND, August 5, 2010 — Foster Wheeler AG (Nasdaq: FWLT) today reported net income for the second quarter of 2010 of $58.9 million, or $0.46 per diluted share, compared with $122.2 million, or $0.96 per diluted share, in the second quarter of 2009.  Net income in both quarterly periods was impacted by asbestos-related provisions as detailed in the attached table.  Excluding such items from both quarterly periods, net income in the second quarter of 2010 was $61.2 million, or $0.48 per diluted share, compared with $124.0 million, or $0.98 per diluted share, in the year-ago quarter.

 

Second-quarter 2010 consolidated EBITDA (earnings before interest expense, income taxes, depreciation and amortization) was $90.2 million, compared with $162.0 million in the second quarter of 2009. Consolidated EBITDA in both quarterly periods was also impacted by asbestos-related provisions as detailed in the attached table.  Excluding such items from both quarterly periods, consolidated EBITDA in the second quarter of 2010 was $92.6 million, compared with $163.7 million the second quarter of 2009.

 

For the first six months of 2010, net income was $130.9 million, or $1.02 per diluted share, compared with $195.1 million, or $1.54 per diluted share, for the first six months of 2009.  Consolidated EBITDA for the first six months of 2010 was $201.5 million, compared with $267.5 million for the first six months of 2009.  The six-month periods of 2010 and 2009 included asbestos-related provisions as detailed in the attached table.

 

The following tables present quarterly and average quarterly data, both as reported and as adjusted.  The company believes that quarterly averages provide meaningful comparative relevance for certain key metrics in light of the significant quarter-to-quarter variability that is inherent in the company’s financial results.

 

(in millions)

 

Q2 2010

 

Qtrly Avg. 2010

 

Q2 2009

 

Qtrly Avg. 2009

 

Net income

 

$

59

 

$

65

 

$

122

 

$

87

 

Net income, as adjusted

 

$

61

 

$

66

 

$

124

 

$

94

 

Consolidated EBITDA

 

$

90

 

$

101

 

$

162

 

$

126

 

Consolidated EBITDA, as adjusted

 

$

93

 

$

102

 

$

164

 

$

133

 

 

Foster Wheeler’s Chief Executive Officer, Robert C. Flexon, said, “The company’s net income in the second quarter of 2010 was below the average quarter of 2009 primarily due to market-related declines in scope revenues and EBITDA margins in both of our operating groups.  Nevertheless, both operating groups continued to demonstrate outstanding performance in executing contracts — and maintained commercial excellence despite ongoing competitive pressure.”

 



 

Global Engineering and Construction (E&C) Group

 

(in millions)

 

Q2 2010

 

Qtrly Avg. 2010

 

Q2 2009

 

Qtrly Avg. 2009

 

New orders booked (FW Scope)

 

$

488

 

$

453

 

$

512

 

$

494

 

Operating revenues (FW Scope)

 

$

454

 

$

434

 

$

481

 

$

478

 

Segment EBITDA

 

$

85

 

$

93

 

$

131

 

$

105

 

EBITDA Margin (FW Scope)

 

18.8

%

21.4

%

27.1

%

22.0

%

 

·                  EBITDA in the second quarter of 2010 was lower than the average quarter of 2009 due to a reduced volume of work executed and lower margins on scope revenues.   New orders booked in Foster Wheeler scope remained at a level comparable to the average quarter of 2009,  largely reflecting the receipt of contract awards that had been on the company’s prospect list for a number of months.   Man-hours in backlog at the end of the second quarter of 2010 amounted to 14.1 million.

·                  Scope operating revenues were below the average quarter of 2009, primarily due to a lower volume of work executed.

 

Global Power Group (GPG)

 

(in millions)

 

Q2 2010

 

Qtrly Avg. 2010

 

Q2 2009

 

Qtrly Avg. 2009

 

New orders booked (FW Scope)

 

$

162

 

$

311

 

$

83

 

$

150

 

Operating revenues (FW Scope)

 

$

160

 

$

162

 

$

276

 

$

251

 

Segment EBITDA

 

$

26

 

$

28

 

$

54

 

$

49

 

EBITDA Margin (FW Scope)

 

16.5

%

17.4

%

19.5

%

19.3

%

 

·                  EBITDA in the second quarter of 2010 was below the average quarter of 2009 due to lower scope revenues and margins.  Additionally, in relation to the average quarter of 2009, the group experienced a reduction of approximately $4 million in equity income from a Chilean power plant that was disabled by a February 2010 earthquake.  The company expects insurance coverage to substantially compensate the project for the business interruption.  However, the recovery of lost profits will not be recognized until such time as the insurance claim is finalized.

·                  Scope new orders were above the average quarter of 2009, largely reflecting the continued global appeal of the company’s CFB boiler technology combined with an improving market, particularly in Eastern Europe and the Far East.

 

In commenting on the market outlook for the company’s two business units, Flexon said, “Our outlook for the Global Power Group is unchanged.  We expect EBITDA margin on scope revenue of 16-18% for full-year 2010, and we expect to exit 2010 with a level of scope backlog that will be well above the levels we reported in the first two quarters of this year.”

 

Flexon added, “In our Global E&C Group, we now expect a steady, rather than accelerating, pace of new orders in the second half of 2010, with projects moving forward in a measured fashion and, in some cases, through phased releases.  Although we see clients delaying decisions on certain significant project investments into 2011 due to a variety of factors, such as permitting, complexity of consortium/partner approvals, timing of political events such as elections, appointments to key positions in national oil companies and the pacing of investment decisions among multiple client projects, markets are continuing to show signs of improvement, particularly in emerging economies.  However, as a result of these delays, and lower currency exchange rates as compared to 2009, our 2010 scope revenues in E&C are likely to be moderately lower than they were in 2009, whereas our previous outlook was for E&C scope revenues in 2010 to be comparable to 2009.  As a result of excellent operating performance, we reaffirm our expectation that EBITDA margin on scope revenue in the Global E&C Group will be 18-20% for the full year 2010, bolstered in part by profit enhancement opportunities.”

 

2



 

Share Repurchase Program

 

On September 12, 2008, the company announced that its board of directors had authorized a $750 million share repurchase program.  The company has not purchased any shares under the program during the first half of 2010.   To date, the company has purchased 18.1 million shares and has approximately $264 million remaining under the existing authorization.

 

Net Income Attributable to Foster Wheeler AG

 

All references to net income in this news release indicate net income attributable to Foster Wheeler AG.

 

Calculation of EBITDA

 

EBITDA is a supplemental financial measure not defined in generally accepted accounting principles, or GAAP.  The company defines EBITDA as net income attributable to Foster Wheeler AG before interest expense, income taxes, depreciation and amortization.  The company has presented EBITDA because it believes it is an important supplemental measure of operating performance.  Certain covenants under our U.S. senior secured credit agreement, as in effect as of June 30, 2010 and as amended and restated in July 2010, use an adjusted form of EBITDA such that in the covenant calculations the EBITDA as presented herein is adjusted for certain unusual and infrequent items specifically excluded in the terms of our U.S. senior secured credit agreement.  The company believes that the line item on its consolidated statement of operations entitled “net income attributable to Foster Wheeler AG” is the most directly comparable GAAP financial measure to EBITDA.  Since EBITDA is not a measure of performance calculated in accordance with GAAP, it should not be considered in isolation of, or as a substitute for, net income attributable to Foster Wheeler AG as an indicator of operating performance or any other GAAP financial measure.

 

EBITDA, as calculated by the company, may not be comparable to similarly titled measures employed by other companies.  In addition, this measure does not necessarily represent funds available for discretionary use, and is not necessarily a measure of the company’s ability to fund its cash needs.  As EBITDA excludes certain financial information that is included in net income attributable to Foster Wheeler AG, users of this financial information should consider the type of events and transactions that are excluded.

 

The company’s non-GAAP performance measure, EBITDA, has certain material limitations as follows:

 

·              It does not include interest expense.  Because the company has borrowed money to finance some of its operations, interest is a necessary and ongoing part of its costs and has assisted the company in generating revenue.  Therefore, any measure that excludes interest expense has material limitations;

·              It does not include taxes.  Because the payment of taxes is a necessary and ongoing part of the company’s operations, any measure that excludes taxes has material limitations; and

·              It does not include depreciation and amortization.  Because the company must utilize property, plant and equipment and intangible assets in order to generate revenues in its operations, depreciation and amortization are necessary and ongoing costs of its operations.  Therefore, any measure that excludes depreciation and amortization has material limitations.

 

Calculation of EBITDA Margin

 

Segment EBITDA margin is calculated by dividing business unit operating revenues in Foster Wheeler Scope into business unit EBITDA.

 

Foster Wheeler Scope

 

Foster Wheeler Scope represents that portion of unfilled orders, new orders booked and operating revenues on which profit can be earned.  Foster Wheeler Scope excludes revenues relating to third-party costs incurred by the company as agent or principal on a reimbursable basis.  The company began comprehensively reporting Foster Wheeler Scope as of 2005.

 

3



 

Conference Call Information

 

Foster Wheeler AG plans to hold a conference call today, Thursday, August 5, at 4:00 p.m. Central European Time (10:00 a.m. Eastern Daylight Time in the U.S.) to discuss its financial results for the second quarter ended June 30, 2010.

 

The call will be accessible to the public by telephone or webcast, and the company will post an accompanying slide presentation in the investor relations section of its website (www.fwc.com). To listen to the call by telephone, dial 973-935-8752 (conference I.D. No. 83954669) approximately ten minutes before the call.  The conference call will also be available over the Internet at www.fwc.com or through StreetEvents at www.streetevents.com.

 

A replay of the call will be available on the company’s website as well as by telephone.  The replay can be accessed on the company’s website for four weeks following the call.  The replay will be available by telephone for one week following the call and can be accessed by dialing 706-645-9291 (replay passcode 83954669 required).

 

Foster Wheeler AG is a global engineering and construction contractor and power equipment supplier delivering technically advanced, reliable facilities and equipment. The company employs approximately 13,000 talented professionals with specialized expertise dedicated to serving clients through one of its two primary business groups. The company’s Global Engineering and Construction Group designs and constructs leading-edge processing facilities for the upstream oil and gas, LNG and gas-to-liquids, refining, chemicals and petrochemicals, power, environmental, pharmaceuticals, biotechnology and healthcare industries.  The company’s Global Power Group is a world leader in combustion and steam generation technology that designs, manufactures and erects steam generating and auxiliary equipment for power stations and industrial facilities and also provides a wide range of aftermarket services.  The company is based in Zug, Switzerland, and its operational headquarters office is in Geneva, Switzerland.   For more information about Foster Wheeler, please visit our Web site at www.fwc.com.

 

#     #     #

 

10-445

 

Safe Harbor Statement

 

Foster Wheeler AG news releases may contain forward-looking statements that are based on management’s assumptions, expectations and projections about the company and the various industries within which the company operates. These include statements regarding the company’s expectations about revenues (including as expressed by its backlog), its liquidity, the outcome of litigation and legal proceedings and recoveries from customers for claims and the costs of current and future asbestos claims and the amount and timing of related insurance recoveries. Such forward-looking statements by their nature involve a degree of risk and uncertainty. The company cautions that a variety of factors, including but not limited to the factors described in the company’s most recent Annual Report on Form 10-K, which was filed with the U.S. Securities and Exchange Commission on February 25, 2010 and the following, could cause the company’s business conditions and results to differ materially from what is contained in forward-looking statements: benefits, effects or results of the company’s redomestication or the relocation of the company’s principal executive offices to Geneva, Switzerland; further deterioration in the economic conditions in the United States and other major international economies, changes in investment by the oil and gas, oil refining, chemical/petrochemical and power generation industries, changes in the financial condition of its customers, changes in regulatory environments, changes in project design or schedules, contract cancellations, changes in estimates made by the company of costs to complete projects, changes in trade, monetary and fiscal policies worldwide, compliance with laws and regulations relating to its global operations, currency fluctuations, war and/or terrorist attacks on facilities either owned by the company or where equipment or services are or may be provided by the company, interruptions to shipping lanes or other methods of transit, outcomes of pending and future litigation, including litigation regarding the company’s liability for damages and insurance coverage for asbestos exposure, protection and validity of its patents and other intellectual property rights, increasing competition by non-U.S. and U.S. companies, compliance with its debt covenants, recoverability of claims against its customers and others by the company and claims by third parties against the company, and changes in estimates used in its critical accounting policies. Other factors and assumptions not identified above were also involved in the formation of these forward-looking statements and the failure of such other assumptions to be realized, as well as other factors, may also cause actual results to differ materially from those projected. Most of these factors are difficult to predict accurately and are generally beyond the company’s control. You should consider the areas of risk described above in connection with any forward-looking statements that may be made by the company. The company undertakes no obligation to publicly update any forward-looking statements, whether as a result of new information, future events or otherwise. You are advised, however, to consult any additional disclosures the company makes in proxy statements, quarterly reports on Form 10-Q, annual reports on Form 10-K and current reports on Form 8-K filed with the Securities and Exchange Commission.

 

Contacts:

 

 

 

 

 

 

 

 

 

 

 

 

 

Media

 

Julie Stanisz

 

908 730-4047

 

E-mail: julie_stanisz@fwc.com

Investor Relations

 

Scott Lamb

 

908 730-4155

 

E-mail: scott_lamb@fwc.com

Other Inquiries

 

 

 

908 730-4000

 

E-mail: fw@fwc.com

 

4



 

Foster Wheeler AG  and  Subsidiaries

Consolidated Statement of Operations

(in thousands of dollars, except share data and per share amounts)

(unaudited)

 

 

 

Fiscal Quarters Ended

 

Fiscal Six Months Ended

 

 

 

June 30,
2010

 

June 30,
2009

 

June 30,
2010

 

June 30,
2009

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

1,005,496

 

$

1,308,801

 

$

1,951,069

 

$

2,573,324

 

Cost of operating revenues

 

857,636

 

1,088,842

 

1,631,127

 

2,190,613

 

Contract profit

 

147,860

 

219,959

 

319,942

 

382,711

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

69,515

 

69,024

 

139,820

 

138,272

 

Other income, net

 

(11,419

)

(11,490

)

(19,751

)

(19,693

)

Other deductions, net

 

8,049

 

6,898

 

19,737

 

12,985

 

Interest income

 

(2,730

)

(2,426

)

(5,089

)

(5,098

)

Interest expense

 

4,044

 

1,302

 

8,595

 

5,469

 

Net asbestos-related provision

 

2,344

 

1,756

 

1,597

 

3,506

 

Income before income taxes

 

78,057

 

154,895

 

175,033

 

247,270

 

Provision for income taxes

 

15,409

 

27,561

 

37,019

 

45,564

 

Net income

 

62,648

 

127,334

 

138,014

 

201,706

 

Less: Net income attributable to noncontrolling interests

 

3,790

 

5,130

 

7,096

 

6,639

 

Net income attributable to Foster Wheeler AG

 

$

58,858

 

$

122,204

 

$

130,918

 

$

195,067

 

 

 

 

 

 

 

 

 

 

 

Shares Outstanding:

 

 

 

 

 

 

 

 

 

Weighted-average number of shares outstanding for basic earnings per share

 

127,519,766

 

126,344,093

 

127,497,450

 

126,304,157

 

 

 

 

 

 

 

 

 

 

 

Weighted-average number of shares outstanding for diluted earnings per share

 

127,879,276

 

127,055,178

 

127,859,878

 

126,867,282

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.46

 

$

0.97

 

$

1.03

 

$

1.54

 

Diluted

 

$

0.46

 

$

0.96

 

$

1.02

 

$

1.54

 

 

5



 

Foster Wheeler AG and Subsidiaries

Consolidated Balance Sheet

(in thousands of dollars)

(unaudited)

 

 

 

June 30,

 

December 31,

 

 

 

2010

 

2009

 

ASSETS

 

 

 

 

 

Current Assets:

 

 

 

 

 

Cash and cash equivalents

 

$

973,913

 

$

997,158

 

Short-term investments

 

240

 

 

Accounts and notes receivable, net:

 

 

 

 

 

Trade

 

478,975

 

526,525

 

Other

 

104,038

 

117,718

 

Contracts in process

 

195,336

 

219,774

 

Prepaid, deferred and refundable income taxes

 

40,214

 

46,478

 

Other current assets

 

37,906

 

33,902

 

Total current assets

 

1,830,622

 

1,941,555

 

Land, buildings and equipment, net

 

357,909

 

398,132

 

Restricted cash

 

28,189

 

34,905

 

Notes and accounts receivable — long-term

 

1,268

 

1,571

 

Investments in and advances to unconsolidated affiliates

 

200,502

 

228,030

 

Goodwill

 

82,220

 

88,702

 

Other intangible assets, net

 

67,945

 

73,029

 

Asbestos-related insurance recovery receivable

 

230,112

 

244,265

 

Other assets

 

81,596

 

87,781

 

Deferred tax assets

 

67,849

 

89,768

 

TOTAL ASSETS

 

$

2,948,212

 

$

3,187,738

 

 

 

 

 

 

 

LIABILITIES, TEMPORARY EQUITY AND EQUITY

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

Current installments on long-term debt

 

$

34,397

 

$

36,930

 

Accounts payable

 

226,421

 

303,436

 

Accrued expenses

 

211,374

 

280,861

 

Billings in excess of costs and estimated earnings on uncompleted contracts

 

581,464

 

600,725

 

Income taxes payable

 

30,585

 

60,052

 

Total current liabilities

 

1,084,241

 

1,282,004

 

 

 

 

 

 

 

Long-term debt

 

149,871

 

175,510

 

Deferred tax liabilities

 

59,273

 

62,956

 

Pension, postretirement and other employee benefits

 

231,912

 

270,269

 

Asbestos-related liability

 

323,947

 

352,537

 

Other long-term liabilities

 

162,782

 

171,405

 

Commitments and contingencies

 

 

 

 

 

TOTAL LIABILITIES

 

2,012,026

 

2,314,681

 

 

 

 

 

 

 

Temporary Equity:

 

 

 

 

 

Non-vested share-based compensation awards subject to redemption

 

7,339

 

2,570

 

TOTAL TEMPORARY EQUITY

 

7,339

 

2,570

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

Registered shares

 

329,630

 

329,402

 

Paid-in capital

 

624,180

 

617,938

 

Retained earnings

 

453,099

 

322,181

 

Accumulated other comprehensive loss

 

(516,725

)

(438,004

)

TOTAL FOSTER WHEELER AG SHAREHOLDERS’ EQUITY

 

890,184

 

831,517

 

Noncontrolling Interests

 

38,663

 

38,970

 

TOTAL EQUITY

 

928,847

 

870,487

 

TOTAL LIABILITIES, TEMPORARY EQUITY AND EQUITY

 

$

2,948,212

 

$

3,187,738

 

 

6



 

Foster Wheeler AG and Subsidiaries

Business Segments

(in thousands of dollars)

(unaudited)

 

 

 

Fiscal Quarters Ended

 

Fiscal Six Months Ended

 

 

 

June 30,
2010

 

June 30,
2009

 

June 30,
2010

 

June 30,
2009

 

Global Engineering & Construction Group

 

 

 

 

 

 

 

 

 

Backlog - in future revenues

 

$

2,906,600

 

$

4,262,000

 

$

2,906,600

 

$

4,262,000

 

New orders booked - in future revenues

 

770,800

 

847,700

 

1,247,100

 

1,657,200

 

Operating revenues

 

842,461

 

1,030,471

 

1,622,145

 

1,982,883

 

EBITDA

 

85,460

 

130,628

 

185,393

 

211,910

 

 

 

 

 

 

 

 

 

 

 

Foster Wheeler Scope (1):

 

 

 

 

 

 

 

 

 

Backlog - in Foster Wheeler Scope

 

1,434,800

 

1,758,300

 

1,434,800

 

1,758,300

 

New orders booked - in Foster Wheeler Scope

 

487,600

 

512,000

 

905,800

 

1,224,800

 

Operating revenues - in Foster Wheeler Scope

 

454,331

 

481,352

 

868,214

 

922,543

 

 

 

 

 

 

 

 

 

 

 

Global Power Group

 

 

 

 

 

 

 

 

 

Backlog - in future revenues

 

806,700

 

628,500

 

806,700

 

628,500

 

New orders booked - in future revenues

 

164,800

 

86,100

 

627,000

 

182,600

 

Operating revenues

 

163,035

 

278,330

 

328,924

 

590,441

 

EBITDA

 

26,396

 

53,780

 

56,279

 

102,563

 

 

 

 

 

 

 

 

 

 

 

Foster Wheeler Scope (1):

 

 

 

 

 

 

 

 

 

Backlog - in Foster Wheeler Scope

 

795,000

 

615,800

 

795,000

 

615,800

 

New orders booked - in Foster Wheeler Scope

 

162,200

 

83,300

 

621,700

 

176,700

 

Operating revenues - in Foster Wheeler Scope

 

160,351

 

275,520

 

323,570

 

584,550

 

 

 

 

 

 

 

 

 

 

 

Corporate & Finance Group (2)

 

 

 

 

 

 

 

 

 

EBITDA

 

(21,617

)

(22,446

)

(40,153

)

(46,927

)

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

 

 

Backlog - in future revenues

 

3,713,300

 

4,890,500

 

3,713,300

 

4,890,500

 

New orders booked - in future revenues

 

935,600

 

933,800

 

1,874,100

 

1,839,800

 

Operating revenues

 

1,005,496

 

1,308,801

 

1,951,069

 

2,573,324

 

EBITDA

 

90,239

 

161,962

 

201,519

 

267,546

 

 

 

 

 

 

 

 

 

 

 

Foster Wheeler Scope (1):

 

 

 

 

 

 

 

 

 

Backlog - in Foster Wheeler Scope

 

2,229,800

 

2,374,100

 

2,229,800

 

2,374,100

 

New orders booked - in Foster Wheeler Scope

 

649,800

 

595,300

 

1,527,500

 

1,401,500

 

Operating revenues - in Foster Wheeler Scope

 

614,682

 

756,872

 

1,191,784

 

1,507,093

 

 


(1)    Foster Wheeler Scope represents the portion of backlog, new orders booked and operating revenues on which profit can be earned.  Foster Wheeler Scope excludes revenues relating to third-party costs incurred by the company as agent or principal on a reimbursable basis.

 

(2)    Includes intersegment eliminations.

 

7



 

Foster Wheeler AG and Subsidiaries

Reconciliations of EBITDA and Foster Wheeler Scope

(in thousands of dollars)

(unaudited)

 

 

 

Fiscal Quarters Ended

 

Fiscal Six Months Ended

 

 

 

June 30,
2010

 

June 30,
2009

 

June 30,
2010

 

June 30,
2009

 

Reconciliation of EBITDA to Net Income*

 

 

 

 

 

 

 

 

 

EBITDA:

 

 

 

 

 

 

 

 

 

Global Engineering & Construction Group

 

$

85,460

 

$

130,628

 

$

185,393

 

$

211,910

 

Global Power Group

 

26,396

 

53,780

 

56,279

 

102,563

 

Corporate & Finance Group

 

(21,617

)

(22,446

)

(40,153

)

(46,927

)

Consolidated EBITDA

 

90,239

 

161,962

 

201,519

 

267,546

 

Less: Interest expense

 

4,044

 

1,302

 

8,595

 

5,469

 

Less: Depreciation/amortization (1)

 

11,928

 

10,895

 

24,987

 

21,446

 

Less: Provision for income taxes

 

15,409

 

27,561

 

37,019

 

45,564

 

Net income*

 

$

58,858

 

$

122,204

 

$

130,918

 

$

195,067

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Foster Wheeler Scope Operating Revenues to Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Global Engineering & Construction Group

 

 

 

 

 

 

 

 

 

Foster Wheeler Scope operating revenues

 

$

454,331

 

$

481,352

 

$

868,214

 

$

922,543

 

Flow-through revenues

 

388,130

 

549,119

 

753,931

 

1,060,340

 

Operating revenues

 

842,461

 

1,030,471

 

1,622,145

 

1,982,883

 

 

 

 

 

 

 

 

 

 

 

Global Power Group

 

 

 

 

 

 

 

 

 

Foster Wheeler Scope operating revenues

 

160,351

 

275,520

 

323,570

 

584,550

 

Flow-through revenues

 

2,684

 

2,810

 

5,354

 

5,891

 

Operating revenues

 

163,035

 

278,330

 

328,924

 

590,441

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

 

 

Foster Wheeler Scope operating revenues

 

614,682

 

756,872

 

1,191,784

 

1,507,093

 

Flow-through revenues

 

390,814

 

551,929

 

759,285

 

1,066,231

 

Operating revenues

 

$

1,005,496

 

$

1,308,801

 

$

1,951,069

 

$

2,573,324

 

 


(1)    The depreciation / amortization by business segment:

 

 

 

Fiscal Quarters Ended

 

Fiscal Six Months Ended

 

 

 

June 30,
2010

 

June 30,
2009

 

June 30,
2010

 

June 30,
2009

 

Global Engineering & Construction Group

 

$

6,269

 

$

5,368

 

$

13,601

 

$

10,510

 

Global Power Group

 

5,217

 

5,151

 

10,504

 

10,190

 

Corporate & Finance Group

 

442

 

376

 

882

 

746

 

Total depreciation / amortization

 

$

11,928

 

$

10,895

 

$

24,987

 

$

21,446

 

 


* Net income attributable to Foster Wheeler AG.

 

8



 

Foster Wheeler AG and Subsidiaries

EBITDA, Net Income* and Diluted Earnings Per Share Reconciliation

(in thousands of dollars, except per share amounts)

(unaudited)

 

 

 

Fiscal Quarters Ended

 

 

 

June 30, 2010

 

June 30, 2009

 

 

 

 

 

 

 

Diluted Earnings

 

 

 

 

 

Diluted Earnings

 

 

 

EBITDA

 

Net Income*

 

Per Share

 

EBITDA

 

Net Income*

 

Per Share

 

As adjusted

 

$

92,583

 

$

61,202

 

$

0.48

 

$

163,718

 

$

123,960

 

$

0.98

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net asbestos-related provision

 

(2,344

)

(2,344

)

(0.02

)

(1,756

)

(1,756

)

(0.02

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

90,239

 

$

58,858

 

$

0.46

 

$

161,962

 

$

122,204

 

$

0.96

 

 

 

 

Fiscal Six Months Ended

 

 

 

June 30, 2010

 

June 30, 2009

 

 

 

 

 

 

 

Diluted Earnings

 

 

 

 

 

Diluted Earnings

 

 

 

EBITDA

 

Net Income*

 

Per Share

 

EBITDA

 

Net Income*

 

Per Share

 

As adjusted

 

$

203,116

 

$

132,515

 

$

1.03

 

$

271,052

 

$

198,573

 

$

1.57

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net asbestos-related provision

 

(1,597

)

(1,597

)

(0.01

)

(3,506

)

(3,506

)

(0.03

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

201,519

 

$

130,918

 

$

1.02

 

$

267,546

 

$

195,067

 

$

1.54

 

 

 

 

Fiscal Twelve Months Ended

 

 

 

December 31, 2009

 

 

 

 

 

 

 

Diluted Earnings

 

 

 

EBITDA

 

Net Income*

 

Per Share

 

As adjusted

 

$

530,164

 

$

376,521

 

$

2.96

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

Net asbestos-related provision

 

(26,365

)

(26,365

)

(0.21

)

 

 

 

 

 

 

 

 

As reported

 

$

503,799

 

$

350,156

 

$

2.75

 

 


*Net income attributable to Foster Wheeler AG.

 

9



 

Foster  Wheeler AG and Subsidiaries

 Average Calculations

(in thousands of dollars)

(unaudited)

 

 

 

2009
Full Year
Amount

 

2009
Quarterly
Average
Amount *

 

Fiscal Six
Months Ended
June 30, 2010

 

2010
Quarterly
Average
Amount **

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

 

 

Net income ***

 

$

350,156

 

$

87,539

 

$

130,918

 

$

65,459

 

Adjusted net income ***

 

376,521

 

94,130

 

132,515

 

66,258

 

Consolidated EBITDA

 

503,799

 

125,950

 

201,519

 

100,759

 

Consolidated EBITDA, as adjusted

 

530,164

 

132,541

 

203,116

 

101,558

 

 

 

 

 

 

 

 

 

 

 

Global Engineering & Construction Group

 

 

 

 

 

 

 

 

 

New orders booked - in Foster Wheeler Scope

 

$

1,975,200

 

$

493,800

 

$

905,800

 

$

452,900

 

Operating revenues - in Foster Wheeler Scope

 

1,910,997

 

477,749

 

868,214

 

434,107

 

Segment EBITDA

 

421,186

 

105,297

 

185,393

 

92,697

 

EBITDA margin

 

22.0

%

22.0

%

21.4

%

21.4

%

 

 

 

 

 

 

 

 

 

 

Global Power Group

 

 

 

 

 

 

 

 

 

New orders booked - in Foster Wheeler Scope

 

$

599,900

 

$

149,975

 

$

621,700

 

$

310,850

 

Operating revenues - in Foster Wheeler Scope

 

1,004,123

 

251,031

 

323,570

 

161,785

 

Segment EBITDA

 

194,027

 

48,507

 

56,279

 

28,140

 

EBITDA margin

 

19.3

%

19.3

%

17.4

%

17.4

%

 


* To calculate the quarterly average dollar amounts, the company divided reported annual figures by four.

** To calculate the quarterly average dollar amounts, the company divided reported six-month figures by two.

*** Net income attributable to Foster Wheeler AG.

 

10